{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro","AER amendments","RAB input","TAB input","RAB tracking","TAB tracking","RAB tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":256,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"AER amendments","index":1,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["No.","Sheet","Cell","Changes"]
[1,"TAB input","L396","Updated final year RAB adjustment RL consistent with RFM"]
[]
[]
["The AER's final decision amendments are highlighted in blue unless noted."]

{"sheet":"RAB input","index":2,"n_rows":561,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[22,4,23,4],[453,4,454,4],[508,4,509,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"AUSGRID - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2017-18"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2018-19"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2083-84"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","AUSGRID"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2019-20",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2019-24"}]
[null,null,null,null,"Years in regulatory period",null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"}]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":1},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1},1,1,1,1,1,1,1,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1},{"$f":"BT15*(1+IF($F$13=\"Partially-lagged\",BT14,BU14))","v":1}]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)"]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":1},1,{"$f":"G18*(1+H17)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Real vanilla WACC"]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":1},1,{"$f":"G20*(1+H19)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BS20*(1+BT19)","v":1},{"$f":"BT20*(1+BU19)","v":1}]
[]
[null,null,null,"Starting RAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2018-19)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$23:H$23)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$23:I$23)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$23:J$23)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$23:K$23)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$23:L$23)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:M$23)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:N$23)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:O$23)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:P$23)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Q$23)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:R$23)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:S$23)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:T$23)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:U$23)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:V$23)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:W$23)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:X$23)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Y$23)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Z$23)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AA$23)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AB$23)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AC$23)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AD$23)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AE$23)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AF$23)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AG$23)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AH$23)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AI$23)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AJ$23)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AK$23)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AL$23)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AM$23)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AN$23)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AO$23)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AP$23)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AQ$23)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AR$23)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AS$23)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AT$23)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AU$23)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AV$23)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AW$23)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AX$23)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AY$23)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AZ$23)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BA$23)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BB$23)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BC$23)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BD$23)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BE$23)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BF$23)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BG$23)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BH$23)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BI$23)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BJ$23)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BK$23)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BL$23)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BM$23)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BN$23)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BO$23)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BP$23)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BQ$23)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BR$23)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BS$23)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BT$23)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Sub-transmission lines and cables"]
[null,null,null,2,"Cable tunnel (dx)"]
[null,null,null,3,"Distribution lines and cables"]
[null,null,null,4,"Substations"]
[null,null,null,5,"Transformers"]
[null,null,null,6,"Low Voltage Lines and Cables"]
[null,null,null,7,"Customer Metering and Load Control"]
[null,null,null,8,"Customer Metering (digital)"]
[null,null,null,9,"Communications (digital) - dx"]
[null,null,null,10,"Total Communications"]
[null,null,null,11,"System IT (dx)"]
[null,null,null,12,"Ancillary substation equipment (dx)"]
[null,null,null,13,"Land and Easements"]
[null,null,null,14,"Furniture, fittings, plant and equipment"]
[null,null,null,15,"Land (non-system)"]
[null,null,null,16,"Other non system assets"]
[null,null,null,17,"IT systems"]
[null,null,null,18,"Motor vehicles"]
[null,null,null,19,"Land (non-system) depreciation"]
[null,null,null,20,"Enterprise resource platform"]
[null,null,null,21,"Distribution Leases (Network)"]
[null,null,null,22,"Distribution Leases (Non-network)"]
[null,null,null,23,"Composite poles"]
[null,null,null,24]
[null,null,null,25]
[null,null,null,26]
[null,null,null,27]
[null,null,null,28]
[null,null,null,29]
[null,null,null,30]
[null,null,null,31]
[null,null,null,32]
[null,null,null,33]
[null,null,null,34]
[null,null,null,35]
[null,null,null,36]
[null,null,null,37]
[null,null,null,38]
[null,null,null,39]
[null,null,null,40]
[null,null,null,41]
[null,null,null,42]
[null,null,null,43]
[null,null,null,44]
[null,null,null,45]
[null,null,null,46]
[null,null,null,47,"Buildings (system)"]
[null,null,null,48,"Buildings (non-system)"]
[null,null,null,49,"In-house software"]
[null,null,null,50,"Equity raising costs"]
[null,null,null,null,"Total",null,{"$f":"SUM(G25:G74)","v":0},{"$f":"SUM(H25:H74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT25:BT74)","v":0},{"$f":"SUM(BU25:BU74)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$23=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2019-20)"},{"$f":"IF(I$23=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2020-21)"},"Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$23=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""}]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines and cables"}]
[null,null,null,null,"Cable tunnel (dx)"]
[null,null,null,null,"Distribution lines and cables"]
[null,null,null,null,"Substations"]
[null,null,null,null,"Transformers"]
[null,null,null,null,"Low Voltage Lines and Cables"]
[null,null,null,null,"Customer Metering and Load Control"]
[null,null,null,null,"Customer Metering (digital)"]
[null,null,null,null,"Communications (digital) - dx"]
[null,null,null,null,"Total Communications"]
[null,null,null,null,"System IT (dx)"]
[null,null,null,null,"Ancillary substation equipment (dx)"]
[null,null,null,null,"Land and Easements"]
[null,null,null,null,"Furniture, fittings, plant and equipment"]
[null,null,null,null,"Land (non-system)"]
[null,null,null,null,"Other non system assets"]
[null,null,null,null,"IT systems"]
[null,null,null,null,"Motor vehicles"]
[null,null,null,null,"Land (non-system) depreciation"]
[null,null,null,null,"Enterprise resource platform"]
[null,null,null,null,"Distribution Leases (Network)"]
[null,null,null,null,"Distribution Leases (Non-network)"]
[null,null,null,null,"Composite poles"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E57","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (system)"]
[null,null,null,null,"Buildings (non-system)"]
[]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines and cables"}]
[null,null,null,null,"Transformers"]
[null,null,null,null,"Customer Metering and Load Control"]
[null,null,null,null,"Ancillary substation equipment (dx)"]
[null,null,null,null,"Land and Easements"]
[null,null,null,null,"Other non system assets"]
[null,null,null,null,"Enterprise resource platform"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E57","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"Distribution lines and cables"]
[null,null,null,null,"Transformers"]
[null,null,null,null,"Customer Metering (digital)"]
[null,null,null,null,"System IT (dx)"]
[null,null,null,null,"Furniture, fittings, plant and equipment"]
[null,null,null,null,"Motor vehicles"]
[null,null,null,null,"Distribution Leases (Non-network)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E72","v":"Buildings (non-system)"}]
[]
[null,null,null,null,"Cable tunnel (dx)"]
[null,null,null,null,"Transformers"]
[null,null,null,null,"Customer Metering (digital)"]
[null,null,null,null,"Total Communications"]
[null,null,null,null,"Land and Easements"]
[null,null,null,null,"IT systems"]
[null,null,null,null,"Distribution Leases (Network)"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (system)"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H240:H289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS240:BS289)","v":0},{"$f":"SUM(BT240:BT289)","v":0},{"$f":"SUM(BU240:BU289)","v":0}]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$239=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},{"$f":"IF(I$239=\"\", \"\", \"Asset adjustments remaining life (\" & I$4 & \")\")","v":""},"","","Asset adjustments remaining life (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$239=\"\", \"\", \"Asset adjustments remaining life (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"Distribution lines and cables"]
[null,null,null,null,"Substations"]
[null,null,null,null,"Total Communications"]
[null,null,null,null,"Ancillary substation equipment (dx)"]
[null,null,null,null,"Land (non-system)"]
[null,null,null,null,"Motor vehicles"]
[null,null,null,null,"Composite poles"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house software"]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"Cable tunnel (dx)"]
[null,null,null,null,"Distribution lines and cables"]
[null,null,null,null,"Communications (digital) - dx"]
[null,null,null,null,"System IT (dx)"]
[null,null,null,null,"Furniture, fittings, plant and equipment"]
[null,null,null,null,"IT systems"]
[null,null,null,null,"Distribution Leases (Non-network)"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (system)"]
[null,null,null,null,"Buildings (non-system)"]
[]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines and cables"}]
[null,null,null,null,"Substations"]
[null,null,null,null,"Customer Metering and Load Control"]
[null,null,null,null,"Ancillary substation equipment (dx)"]
[null,null,null,null,"Land (non-system)"]
[null,null,null,null,"Land (non-system) depreciation"]
[null,null,null,null,"Enterprise resource platform"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E57","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"RFM closing RAB ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Sub-transmission lines and cables"},"Yes",null,null,null,null,null,1863.2320988459278]
[null,null,null,null,"Transformers","Yes",null,null,null,null,null,764.27011654581599]
[null,null,null,null,"Customer Metering (digital)","Yes",null,null,null,null,null,-3.3070939175872279E-8]
[null,null,null,null,"Land and Easements","No",null,null,null,null,null,530.58550595488578]
[null,null,null,null,"Other non system assets","Yes",null,null,null,null,null,1.168665656570796]
[null,null,null,null,"Land (non-system) depreciation","Yes",null,null,null,null,null,-238.84522421054797]
[null,null,null,null,"Distribution Leases (Network)","Yes",null,null,null,null,null,0.271173]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E69","v":0},null,null,null,null,null,null,0]
[null,null,null,null,"Buildings (system)","Yes",null,null,null,null,null,102.87929045843315]
[null,null,null,null,"Equity raising costs","Yes",null,null,null,null,null,27.014364504575465]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(COUNTA($G$509:G$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:H$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:I$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:J$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:K$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&L$4&\")\", \"\")","v":"Adjusted RAB (closing as at 2023-24)"},{"$f":"IF(COUNTA($G$509:L$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:M$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:N$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:O$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:P$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Q$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:R$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:S$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:T$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:U$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:V$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:W$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:X$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Y$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Z$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BU$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E26","v":"Cable tunnel (dx)"},null,null,{"$f":"IF(COUNTA($G512:G512)=SUM($11:$11)-1, H457+SUMPRODUCT(I241:Q241, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:H512)=SUM($11:$11)-1, I457+SUMPRODUCT(J241:R241, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:I512)=SUM($11:$11)-1, J457+SUMPRODUCT(K241:S241, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:J512)=SUM($11:$11)-1, K457+SUMPRODUCT(L241:T241, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:K512)=SUM($11:$11)-1, L457+SUMPRODUCT(M241:U241, 1/M$15:U$15)*L$15, \"\")","v":171.09112110164293},{"$f":"IF(COUNTA($G512:L512)=SUM($11:$11)-1, M457+SUMPRODUCT(N241:V241, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:M512)=SUM($11:$11)-1, N457+SUMPRODUCT(O241:W241, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:N512)=SUM($11:$11)-1, O457+SUMPRODUCT(P241:X241, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:O512)=SUM($11:$11)-1, P457+SUMPRODUCT(Q241:Y241, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:P512)=SUM($11:$11)-1, Q457+SUMPRODUCT(R241:Z241, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Q512)=SUM($11:$11)-1, R457+SUMPRODUCT(S241:AA241, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:R512)=SUM($11:$11)-1, S457+SUMPRODUCT(T241:AB241, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:S512)=SUM($11:$11)-1, T457+SUMPRODUCT(U241:AC241, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:T512)=SUM($11:$11)-1, U457+SUMPRODUCT(V241:AD241, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:U512)=SUM($11:$11)-1, V457+SUMPRODUCT(W241:AE241, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:V512)=SUM($11:$11)-1, W457+SUMPRODUCT(X241:AF241, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:W512)=SUM($11:$11)-1, X457+SUMPRODUCT(Y241:AG241, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:X512)=SUM($11:$11)-1, Y457+SUMPRODUCT(Z241:AH241, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Y512)=SUM($11:$11)-1, Z457+SUMPRODUCT(AA241:AI241, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Z512)=SUM($11:$11)-1, AA457+SUMPRODUCT(AB241:AJ241, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AA512)=SUM($11:$11)-1, AB457+SUMPRODUCT(AC241:AK241, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AB512)=SUM($11:$11)-1, AC457+SUMPRODUCT(AD241:AL241, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AC512)=SUM($11:$11)-1, AD457+SUMPRODUCT(AE241:AM241, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AD512)=SUM($11:$11)-1, AE457+SUMPRODUCT(AF241:AN241, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AE512)=SUM($11:$11)-1, AF457+SUMPRODUCT(AG241:AO241, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AF512)=SUM($11:$11)-1, AG457+SUMPRODUCT(AH241:AP241, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AG512)=SUM($11:$11)-1, AH457+SUMPRODUCT(AI241:AQ241, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AH512)=SUM($11:$11)-1, AI457+SUMPRODUCT(AJ241:AR241, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AI512)=SUM($11:$11)-1, AJ457+SUMPRODUCT(AK241:AS241, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AJ512)=SUM($11:$11)-1, AK457+SUMPRODUCT(AL241:AT241, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AK512)=SUM($11:$11)-1, AL457+SUMPRODUCT(AM241:AU241, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AL512)=SUM($11:$11)-1, AM457+SUMPRODUCT(AN241:AV241, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AM512)=SUM($11:$11)-1, AN457+SUMPRODUCT(AO241:AW241, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AN512)=SUM($11:$11)-1, AO457+SUMPRODUCT(AP241:AX241, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AO512)=SUM($11:$11)-1, AP457+SUMPRODUCT(AQ241:AY241, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AP512)=SUM($11:$11)-1, AQ457+SUMPRODUCT(AR241:AZ241, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AQ512)=SUM($11:$11)-1, AR457+SUMPRODUCT(AS241:BA241, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AR512)=SUM($11:$11)-1, AS457+SUMPRODUCT(AT241:BB241, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AS512)=SUM($11:$11)-1, AT457+SUMPRODUCT(AU241:BC241, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AT512)=SUM($11:$11)-1, AU457+SUMPRODUCT(AV241:BD241, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AU512)=SUM($11:$11)-1, AV457+SUMPRODUCT(AW241:BE241, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AV512)=SUM($11:$11)-1, AW457+SUMPRODUCT(AX241:BF241, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AW512)=SUM($11:$11)-1, AX457+SUMPRODUCT(AY241:BG241, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AX512)=SUM($11:$11)-1, AY457+SUMPRODUCT(AZ241:BH241, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AY512)=SUM($11:$11)-1, AZ457+SUMPRODUCT(BA241:BI241, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AZ512)=SUM($11:$11)-1, BA457+SUMPRODUCT(BB241:BJ241, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BA512)=SUM($11:$11)-1, BB457+SUMPRODUCT(BC241:BK241, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BB512)=SUM($11:$11)-1, BC457+SUMPRODUCT(BD241:BL241, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BC512)=SUM($11:$11)-1, BD457+SUMPRODUCT(BE241:BM241, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BD512)=SUM($11:$11)-1, BE457+SUMPRODUCT(BF241:BN241, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BE512)=SUM($11:$11)-1, BF457+SUMPRODUCT(BG241:BO241, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BF512)=SUM($11:$11)-1, BG457+SUMPRODUCT(BH241:BP241, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BG512)=SUM($11:$11)-1, BH457+SUMPRODUCT(BI241:BQ241, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BH512)=SUM($11:$11)-1, BI457+SUMPRODUCT(BJ241:BR241, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BI512)=SUM($11:$11)-1, BJ457+SUMPRODUCT(BK241:BS241, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BJ512)=SUM($11:$11)-1, BK457+SUMPRODUCT(BL241:BT241, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BK512)=SUM($11:$11)-1, BL457+SUMPRODUCT(BM241:BU241, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BL512)=SUM($11:$11)-1, BM457+SUMPRODUCT(BN241:BV241, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BM512)=SUM($11:$11)-1, BN457+SUMPRODUCT(BO241:BW241, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BN512)=SUM($11:$11)-1, BO457+SUMPRODUCT(BP241:BX241, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BO512)=SUM($11:$11)-1, BP457+SUMPRODUCT(BQ241:BY241, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BP512)=SUM($11:$11)-1, BQ457+SUMPRODUCT(BR241:BZ241, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BQ512)=SUM($11:$11)-1, BR457+SUMPRODUCT(BS241:CA241, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BR512)=SUM($11:$11)-1, BS457+SUMPRODUCT(BT241:CB241, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BS512)=SUM($11:$11)-1, BT457+SUMPRODUCT(BU241:CC241, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BT512)=SUM($11:$11)-1, BU457+SUMPRODUCT(BV241:CD241, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Transformers",null,null,{"$f":"IF(COUNTA($G515:G515)=SUM($11:$11)-1, H460+SUMPRODUCT(I244:Q244, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:H515)=SUM($11:$11)-1, I460+SUMPRODUCT(J244:R244, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:I515)=SUM($11:$11)-1, J460+SUMPRODUCT(K244:S244, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:J515)=SUM($11:$11)-1, K460+SUMPRODUCT(L244:T244, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:K515)=SUM($11:$11)-1, L460+SUMPRODUCT(M244:U244, 1/M$15:U$15)*L$15, \"\")","v":764.27011654581599},{"$f":"IF(COUNTA($G515:L515)=SUM($11:$11)-1, M460+SUMPRODUCT(N244:V244, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:M515)=SUM($11:$11)-1, N460+SUMPRODUCT(O244:W244, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:N515)=SUM($11:$11)-1, O460+SUMPRODUCT(P244:X244, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:O515)=SUM($11:$11)-1, P460+SUMPRODUCT(Q244:Y244, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:P515)=SUM($11:$11)-1, Q460+SUMPRODUCT(R244:Z244, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Q515)=SUM($11:$11)-1, R460+SUMPRODUCT(S244:AA244, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:R515)=SUM($11:$11)-1, S460+SUMPRODUCT(T244:AB244, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:S515)=SUM($11:$11)-1, T460+SUMPRODUCT(U244:AC244, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:T515)=SUM($11:$11)-1, U460+SUMPRODUCT(V244:AD244, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:U515)=SUM($11:$11)-1, V460+SUMPRODUCT(W244:AE244, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:V515)=SUM($11:$11)-1, W460+SUMPRODUCT(X244:AF244, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:W515)=SUM($11:$11)-1, X460+SUMPRODUCT(Y244:AG244, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:X515)=SUM($11:$11)-1, Y460+SUMPRODUCT(Z244:AH244, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Y515)=SUM($11:$11)-1, Z460+SUMPRODUCT(AA244:AI244, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Z515)=SUM($11:$11)-1, AA460+SUMPRODUCT(AB244:AJ244, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AA515)=SUM($11:$11)-1, AB460+SUMPRODUCT(AC244:AK244, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AB515)=SUM($11:$11)-1, AC460+SUMPRODUCT(AD244:AL244, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AC515)=SUM($11:$11)-1, AD460+SUMPRODUCT(AE244:AM244, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AD515)=SUM($11:$11)-1, AE460+SUMPRODUCT(AF244:AN244, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AE515)=SUM($11:$11)-1, AF460+SUMPRODUCT(AG244:AO244, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AF515)=SUM($11:$11)-1, AG460+SUMPRODUCT(AH244:AP244, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AG515)=SUM($11:$11)-1, AH460+SUMPRODUCT(AI244:AQ244, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AH515)=SUM($11:$11)-1, AI460+SUMPRODUCT(AJ244:AR244, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AI515)=SUM($11:$11)-1, AJ460+SUMPRODUCT(AK244:AS244, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AJ515)=SUM($11:$11)-1, AK460+SUMPRODUCT(AL244:AT244, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AK515)=SUM($11:$11)-1, AL460+SUMPRODUCT(AM244:AU244, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AL515)=SUM($11:$11)-1, AM460+SUMPRODUCT(AN244:AV244, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AM515)=SUM($11:$11)-1, AN460+SUMPRODUCT(AO244:AW244, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AN515)=SUM($11:$11)-1, AO460+SUMPRODUCT(AP244:AX244, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AO515)=SUM($11:$11)-1, AP460+SUMPRODUCT(AQ244:AY244, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AP515)=SUM($11:$11)-1, AQ460+SUMPRODUCT(AR244:AZ244, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AQ515)=SUM($11:$11)-1, AR460+SUMPRODUCT(AS244:BA244, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AR515)=SUM($11:$11)-1, AS460+SUMPRODUCT(AT244:BB244, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AS515)=SUM($11:$11)-1, AT460+SUMPRODUCT(AU244:BC244, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AT515)=SUM($11:$11)-1, AU460+SUMPRODUCT(AV244:BD244, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AU515)=SUM($11:$11)-1, AV460+SUMPRODUCT(AW244:BE244, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AV515)=SUM($11:$11)-1, AW460+SUMPRODUCT(AX244:BF244, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AW515)=SUM($11:$11)-1, AX460+SUMPRODUCT(AY244:BG244, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AX515)=SUM($11:$11)-1, AY460+SUMPRODUCT(AZ244:BH244, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AY515)=SUM($11:$11)-1, AZ460+SUMPRODUCT(BA244:BI244, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AZ515)=SUM($11:$11)-1, BA460+SUMPRODUCT(BB244:BJ244, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BA515)=SUM($11:$11)-1, BB460+SUMPRODUCT(BC244:BK244, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BB515)=SUM($11:$11)-1, BC460+SUMPRODUCT(BD244:BL244, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BC515)=SUM($11:$11)-1, BD460+SUMPRODUCT(BE244:BM244, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BD515)=SUM($11:$11)-1, BE460+SUMPRODUCT(BF244:BN244, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BE515)=SUM($11:$11)-1, BF460+SUMPRODUCT(BG244:BO244, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BF515)=SUM($11:$11)-1, BG460+SUMPRODUCT(BH244:BP244, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BG515)=SUM($11:$11)-1, BH460+SUMPRODUCT(BI244:BQ244, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BH515)=SUM($11:$11)-1, BI460+SUMPRODUCT(BJ244:BR244, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BI515)=SUM($11:$11)-1, BJ460+SUMPRODUCT(BK244:BS244, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BJ515)=SUM($11:$11)-1, BK460+SUMPRODUCT(BL244:BT244, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BK515)=SUM($11:$11)-1, BL460+SUMPRODUCT(BM244:BU244, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BL515)=SUM($11:$11)-1, BM460+SUMPRODUCT(BN244:BV244, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BM515)=SUM($11:$11)-1, BN460+SUMPRODUCT(BO244:BW244, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BN515)=SUM($11:$11)-1, BO460+SUMPRODUCT(BP244:BX244, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BO515)=SUM($11:$11)-1, BP460+SUMPRODUCT(BQ244:BY244, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BP515)=SUM($11:$11)-1, BQ460+SUMPRODUCT(BR244:BZ244, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BQ515)=SUM($11:$11)-1, BR460+SUMPRODUCT(BS244:CA244, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BR515)=SUM($11:$11)-1, BS460+SUMPRODUCT(BT244:CB244, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BS515)=SUM($11:$11)-1, BT460+SUMPRODUCT(BU244:CC244, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BT515)=SUM($11:$11)-1, BU460+SUMPRODUCT(BV244:CD244, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Total Communications",null,null,{"$f":"IF(COUNTA($G520:G520)=SUM($11:$11)-1, H465+SUMPRODUCT(I249:Q249, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:H520)=SUM($11:$11)-1, I465+SUMPRODUCT(J249:R249, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:I520)=SUM($11:$11)-1, J465+SUMPRODUCT(K249:S249, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:J520)=SUM($11:$11)-1, K465+SUMPRODUCT(L249:T249, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:K520)=SUM($11:$11)-1, L465+SUMPRODUCT(M249:U249, 1/M$15:U$15)*L$15, \"\")","v":-1.4005183140722299E-3},{"$f":"IF(COUNTA($G520:L520)=SUM($11:$11)-1, M465+SUMPRODUCT(N249:V249, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:M520)=SUM($11:$11)-1, N465+SUMPRODUCT(O249:W249, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:N520)=SUM($11:$11)-1, O465+SUMPRODUCT(P249:X249, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:O520)=SUM($11:$11)-1, P465+SUMPRODUCT(Q249:Y249, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:P520)=SUM($11:$11)-1, Q465+SUMPRODUCT(R249:Z249, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Q520)=SUM($11:$11)-1, R465+SUMPRODUCT(S249:AA249, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:R520)=SUM($11:$11)-1, S465+SUMPRODUCT(T249:AB249, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:S520)=SUM($11:$11)-1, T465+SUMPRODUCT(U249:AC249, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:T520)=SUM($11:$11)-1, U465+SUMPRODUCT(V249:AD249, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:U520)=SUM($11:$11)-1, V465+SUMPRODUCT(W249:AE249, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:V520)=SUM($11:$11)-1, W465+SUMPRODUCT(X249:AF249, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:W520)=SUM($11:$11)-1, X465+SUMPRODUCT(Y249:AG249, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:X520)=SUM($11:$11)-1, Y465+SUMPRODUCT(Z249:AH249, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Y520)=SUM($11:$11)-1, Z465+SUMPRODUCT(AA249:AI249, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Z520)=SUM($11:$11)-1, AA465+SUMPRODUCT(AB249:AJ249, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AA520)=SUM($11:$11)-1, AB465+SUMPRODUCT(AC249:AK249, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AB520)=SUM($11:$11)-1, AC465+SUMPRODUCT(AD249:AL249, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AC520)=SUM($11:$11)-1, AD465+SUMPRODUCT(AE249:AM249, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AD520)=SUM($11:$11)-1, AE465+SUMPRODUCT(AF249:AN249, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AE520)=SUM($11:$11)-1, AF465+SUMPRODUCT(AG249:AO249, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AF520)=SUM($11:$11)-1, AG465+SUMPRODUCT(AH249:AP249, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AG520)=SUM($11:$11)-1, AH465+SUMPRODUCT(AI249:AQ249, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AH520)=SUM($11:$11)-1, AI465+SUMPRODUCT(AJ249:AR249, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AI520)=SUM($11:$11)-1, AJ465+SUMPRODUCT(AK249:AS249, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AJ520)=SUM($11:$11)-1, AK465+SUMPRODUCT(AL249:AT249, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AK520)=SUM($11:$11)-1, AL465+SUMPRODUCT(AM249:AU249, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AL520)=SUM($11:$11)-1, AM465+SUMPRODUCT(AN249:AV249, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AM520)=SUM($11:$11)-1, AN465+SUMPRODUCT(AO249:AW249, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AN520)=SUM($11:$11)-1, AO465+SUMPRODUCT(AP249:AX249, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AO520)=SUM($11:$11)-1, AP465+SUMPRODUCT(AQ249:AY249, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AP520)=SUM($11:$11)-1, AQ465+SUMPRODUCT(AR249:AZ249, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AQ520)=SUM($11:$11)-1, AR465+SUMPRODUCT(AS249:BA249, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AR520)=SUM($11:$11)-1, AS465+SUMPRODUCT(AT249:BB249, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AS520)=SUM($11:$11)-1, AT465+SUMPRODUCT(AU249:BC249, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AT520)=SUM($11:$11)-1, AU465+SUMPRODUCT(AV249:BD249, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AU520)=SUM($11:$11)-1, AV465+SUMPRODUCT(AW249:BE249, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AV520)=SUM($11:$11)-1, AW465+SUMPRODUCT(AX249:BF249, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AW520)=SUM($11:$11)-1, AX465+SUMPRODUCT(AY249:BG249, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AX520)=SUM($11:$11)-1, AY465+SUMPRODUCT(AZ249:BH249, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AY520)=SUM($11:$11)-1, AZ465+SUMPRODUCT(BA249:BI249, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AZ520)=SUM($11:$11)-1, BA465+SUMPRODUCT(BB249:BJ249, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BA520)=SUM($11:$11)-1, BB465+SUMPRODUCT(BC249:BK249, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BB520)=SUM($11:$11)-1, BC465+SUMPRODUCT(BD249:BL249, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BC520)=SUM($11:$11)-1, BD465+SUMPRODUCT(BE249:BM249, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BD520)=SUM($11:$11)-1, BE465+SUMPRODUCT(BF249:BN249, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BE520)=SUM($11:$11)-1, BF465+SUMPRODUCT(BG249:BO249, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BF520)=SUM($11:$11)-1, BG465+SUMPRODUCT(BH249:BP249, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BG520)=SUM($11:$11)-1, BH465+SUMPRODUCT(BI249:BQ249, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BH520)=SUM($11:$11)-1, BI465+SUMPRODUCT(BJ249:BR249, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BI520)=SUM($11:$11)-1, BJ465+SUMPRODUCT(BK249:BS249, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BJ520)=SUM($11:$11)-1, BK465+SUMPRODUCT(BL249:BT249, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BK520)=SUM($11:$11)-1, BL465+SUMPRODUCT(BM249:BU249, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BL520)=SUM($11:$11)-1, BM465+SUMPRODUCT(BN249:BV249, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BM520)=SUM($11:$11)-1, BN465+SUMPRODUCT(BO249:BW249, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BN520)=SUM($11:$11)-1, BO465+SUMPRODUCT(BP249:BX249, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BO520)=SUM($11:$11)-1, BP465+SUMPRODUCT(BQ249:BY249, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BP520)=SUM($11:$11)-1, BQ465+SUMPRODUCT(BR249:BZ249, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BQ520)=SUM($11:$11)-1, BR465+SUMPRODUCT(BS249:CA249, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BR520)=SUM($11:$11)-1, BS465+SUMPRODUCT(BT249:CB249, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BS520)=SUM($11:$11)-1, BT465+SUMPRODUCT(BU249:CC249, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BT520)=SUM($11:$11)-1, BU465+SUMPRODUCT(BV249:CD249, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Land and Easements",null,null,{"$f":"IF(COUNTA($G523:G523)=SUM($11:$11)-1, H468+SUMPRODUCT(I252:Q252, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:H523)=SUM($11:$11)-1, I468+SUMPRODUCT(J252:R252, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:I523)=SUM($11:$11)-1, J468+SUMPRODUCT(K252:S252, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:J523)=SUM($11:$11)-1, K468+SUMPRODUCT(L252:T252, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:K523)=SUM($11:$11)-1, L468+SUMPRODUCT(M252:U252, 1/M$15:U$15)*L$15, \"\")","v":530.58550595488578},{"$f":"IF(COUNTA($G523:L523)=SUM($11:$11)-1, M468+SUMPRODUCT(N252:V252, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:M523)=SUM($11:$11)-1, N468+SUMPRODUCT(O252:W252, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:N523)=SUM($11:$11)-1, O468+SUMPRODUCT(P252:X252, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:O523)=SUM($11:$11)-1, P468+SUMPRODUCT(Q252:Y252, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:P523)=SUM($11:$11)-1, Q468+SUMPRODUCT(R252:Z252, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Q523)=SUM($11:$11)-1, R468+SUMPRODUCT(S252:AA252, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:R523)=SUM($11:$11)-1, S468+SUMPRODUCT(T252:AB252, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:S523)=SUM($11:$11)-1, T468+SUMPRODUCT(U252:AC252, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:T523)=SUM($11:$11)-1, U468+SUMPRODUCT(V252:AD252, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:U523)=SUM($11:$11)-1, V468+SUMPRODUCT(W252:AE252, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:V523)=SUM($11:$11)-1, W468+SUMPRODUCT(X252:AF252, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:W523)=SUM($11:$11)-1, X468+SUMPRODUCT(Y252:AG252, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:X523)=SUM($11:$11)-1, Y468+SUMPRODUCT(Z252:AH252, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Y523)=SUM($11:$11)-1, Z468+SUMPRODUCT(AA252:AI252, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Z523)=SUM($11:$11)-1, AA468+SUMPRODUCT(AB252:AJ252, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AA523)=SUM($11:$11)-1, AB468+SUMPRODUCT(AC252:AK252, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AB523)=SUM($11:$11)-1, AC468+SUMPRODUCT(AD252:AL252, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AC523)=SUM($11:$11)-1, AD468+SUMPRODUCT(AE252:AM252, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AD523)=SUM($11:$11)-1, AE468+SUMPRODUCT(AF252:AN252, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AE523)=SUM($11:$11)-1, AF468+SUMPRODUCT(AG252:AO252, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AF523)=SUM($11:$11)-1, AG468+SUMPRODUCT(AH252:AP252, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AG523)=SUM($11:$11)-1, AH468+SUMPRODUCT(AI252:AQ252, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AH523)=SUM($11:$11)-1, AI468+SUMPRODUCT(AJ252:AR252, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AI523)=SUM($11:$11)-1, AJ468+SUMPRODUCT(AK252:AS252, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AJ523)=SUM($11:$11)-1, AK468+SUMPRODUCT(AL252:AT252, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AK523)=SUM($11:$11)-1, AL468+SUMPRODUCT(AM252:AU252, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AL523)=SUM($11:$11)-1, AM468+SUMPRODUCT(AN252:AV252, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AM523)=SUM($11:$11)-1, AN468+SUMPRODUCT(AO252:AW252, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AN523)=SUM($11:$11)-1, AO468+SUMPRODUCT(AP252:AX252, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AO523)=SUM($11:$11)-1, AP468+SUMPRODUCT(AQ252:AY252, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AP523)=SUM($11:$11)-1, AQ468+SUMPRODUCT(AR252:AZ252, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AQ523)=SUM($11:$11)-1, AR468+SUMPRODUCT(AS252:BA252, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AR523)=SUM($11:$11)-1, AS468+SUMPRODUCT(AT252:BB252, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AS523)=SUM($11:$11)-1, AT468+SUMPRODUCT(AU252:BC252, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AT523)=SUM($11:$11)-1, AU468+SUMPRODUCT(AV252:BD252, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AU523)=SUM($11:$11)-1, AV468+SUMPRODUCT(AW252:BE252, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AV523)=SUM($11:$11)-1, AW468+SUMPRODUCT(AX252:BF252, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AW523)=SUM($11:$11)-1, AX468+SUMPRODUCT(AY252:BG252, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AX523)=SUM($11:$11)-1, AY468+SUMPRODUCT(AZ252:BH252, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AY523)=SUM($11:$11)-1, AZ468+SUMPRODUCT(BA252:BI252, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AZ523)=SUM($11:$11)-1, BA468+SUMPRODUCT(BB252:BJ252, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BA523)=SUM($11:$11)-1, BB468+SUMPRODUCT(BC252:BK252, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BB523)=SUM($11:$11)-1, BC468+SUMPRODUCT(BD252:BL252, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BC523)=SUM($11:$11)-1, BD468+SUMPRODUCT(BE252:BM252, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BD523)=SUM($11:$11)-1, BE468+SUMPRODUCT(BF252:BN252, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BE523)=SUM($11:$11)-1, BF468+SUMPRODUCT(BG252:BO252, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BF523)=SUM($11:$11)-1, BG468+SUMPRODUCT(BH252:BP252, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BG523)=SUM($11:$11)-1, BH468+SUMPRODUCT(BI252:BQ252, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BH523)=SUM($11:$11)-1, BI468+SUMPRODUCT(BJ252:BR252, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BI523)=SUM($11:$11)-1, BJ468+SUMPRODUCT(BK252:BS252, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BJ523)=SUM($11:$11)-1, BK468+SUMPRODUCT(BL252:BT252, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BK523)=SUM($11:$11)-1, BL468+SUMPRODUCT(BM252:BU252, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BL523)=SUM($11:$11)-1, BM468+SUMPRODUCT(BN252:BV252, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BM523)=SUM($11:$11)-1, BN468+SUMPRODUCT(BO252:BW252, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BN523)=SUM($11:$11)-1, BO468+SUMPRODUCT(BP252:BX252, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BO523)=SUM($11:$11)-1, BP468+SUMPRODUCT(BQ252:BY252, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BP523)=SUM($11:$11)-1, BQ468+SUMPRODUCT(BR252:BZ252, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BQ523)=SUM($11:$11)-1, BR468+SUMPRODUCT(BS252:CA252, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BR523)=SUM($11:$11)-1, BS468+SUMPRODUCT(BT252:CB252, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BS523)=SUM($11:$11)-1, BT468+SUMPRODUCT(BU252:CC252, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BT523)=SUM($11:$11)-1, BU468+SUMPRODUCT(BV252:CD252, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Other non system assets",null,null,{"$f":"IF(COUNTA($G526:G526)=SUM($11:$11)-1, H471+SUMPRODUCT(I255:Q255, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:H526)=SUM($11:$11)-1, I471+SUMPRODUCT(J255:R255, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:I526)=SUM($11:$11)-1, J471+SUMPRODUCT(K255:S255, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:J526)=SUM($11:$11)-1, K471+SUMPRODUCT(L255:T255, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:K526)=SUM($11:$11)-1, L471+SUMPRODUCT(M255:U255, 1/M$15:U$15)*L$15, \"\")","v":1.168665656570796},{"$f":"IF(COUNTA($G526:L526)=SUM($11:$11)-1, M471+SUMPRODUCT(N255:V255, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:M526)=SUM($11:$11)-1, N471+SUMPRODUCT(O255:W255, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:N526)=SUM($11:$11)-1, O471+SUMPRODUCT(P255:X255, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:O526)=SUM($11:$11)-1, P471+SUMPRODUCT(Q255:Y255, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:P526)=SUM($11:$11)-1, Q471+SUMPRODUCT(R255:Z255, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Q526)=SUM($11:$11)-1, R471+SUMPRODUCT(S255:AA255, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:R526)=SUM($11:$11)-1, S471+SUMPRODUCT(T255:AB255, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:S526)=SUM($11:$11)-1, T471+SUMPRODUCT(U255:AC255, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:T526)=SUM($11:$11)-1, U471+SUMPRODUCT(V255:AD255, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:U526)=SUM($11:$11)-1, V471+SUMPRODUCT(W255:AE255, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:V526)=SUM($11:$11)-1, W471+SUMPRODUCT(X255:AF255, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:W526)=SUM($11:$11)-1, X471+SUMPRODUCT(Y255:AG255, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:X526)=SUM($11:$11)-1, Y471+SUMPRODUCT(Z255:AH255, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Y526)=SUM($11:$11)-1, Z471+SUMPRODUCT(AA255:AI255, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Z526)=SUM($11:$11)-1, AA471+SUMPRODUCT(AB255:AJ255, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AA526)=SUM($11:$11)-1, AB471+SUMPRODUCT(AC255:AK255, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AB526)=SUM($11:$11)-1, AC471+SUMPRODUCT(AD255:AL255, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AC526)=SUM($11:$11)-1, AD471+SUMPRODUCT(AE255:AM255, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AD526)=SUM($11:$11)-1, AE471+SUMPRODUCT(AF255:AN255, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AE526)=SUM($11:$11)-1, AF471+SUMPRODUCT(AG255:AO255, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AF526)=SUM($11:$11)-1, AG471+SUMPRODUCT(AH255:AP255, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AG526)=SUM($11:$11)-1, AH471+SUMPRODUCT(AI255:AQ255, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AH526)=SUM($11:$11)-1, AI471+SUMPRODUCT(AJ255:AR255, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AI526)=SUM($11:$11)-1, AJ471+SUMPRODUCT(AK255:AS255, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AJ526)=SUM($11:$11)-1, AK471+SUMPRODUCT(AL255:AT255, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AK526)=SUM($11:$11)-1, AL471+SUMPRODUCT(AM255:AU255, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AL526)=SUM($11:$11)-1, AM471+SUMPRODUCT(AN255:AV255, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AM526)=SUM($11:$11)-1, AN471+SUMPRODUCT(AO255:AW255, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AN526)=SUM($11:$11)-1, AO471+SUMPRODUCT(AP255:AX255, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AO526)=SUM($11:$11)-1, AP471+SUMPRODUCT(AQ255:AY255, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AP526)=SUM($11:$11)-1, AQ471+SUMPRODUCT(AR255:AZ255, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AQ526)=SUM($11:$11)-1, AR471+SUMPRODUCT(AS255:BA255, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AR526)=SUM($11:$11)-1, AS471+SUMPRODUCT(AT255:BB255, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AS526)=SUM($11:$11)-1, AT471+SUMPRODUCT(AU255:BC255, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AT526)=SUM($11:$11)-1, AU471+SUMPRODUCT(AV255:BD255, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AU526)=SUM($11:$11)-1, AV471+SUMPRODUCT(AW255:BE255, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AV526)=SUM($11:$11)-1, AW471+SUMPRODUCT(AX255:BF255, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AW526)=SUM($11:$11)-1, AX471+SUMPRODUCT(AY255:BG255, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AX526)=SUM($11:$11)-1, AY471+SUMPRODUCT(AZ255:BH255, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AY526)=SUM($11:$11)-1, AZ471+SUMPRODUCT(BA255:BI255, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AZ526)=SUM($11:$11)-1, BA471+SUMPRODUCT(BB255:BJ255, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BA526)=SUM($11:$11)-1, BB471+SUMPRODUCT(BC255:BK255, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BB526)=SUM($11:$11)-1, BC471+SUMPRODUCT(BD255:BL255, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BC526)=SUM($11:$11)-1, BD471+SUMPRODUCT(BE255:BM255, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BD526)=SUM($11:$11)-1, BE471+SUMPRODUCT(BF255:BN255, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BE526)=SUM($11:$11)-1, BF471+SUMPRODUCT(BG255:BO255, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BF526)=SUM($11:$11)-1, BG471+SUMPRODUCT(BH255:BP255, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BG526)=SUM($11:$11)-1, BH471+SUMPRODUCT(BI255:BQ255, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BH526)=SUM($11:$11)-1, BI471+SUMPRODUCT(BJ255:BR255, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BI526)=SUM($11:$11)-1, BJ471+SUMPRODUCT(BK255:BS255, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BJ526)=SUM($11:$11)-1, BK471+SUMPRODUCT(BL255:BT255, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BK526)=SUM($11:$11)-1, BL471+SUMPRODUCT(BM255:BU255, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BL526)=SUM($11:$11)-1, BM471+SUMPRODUCT(BN255:BV255, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BM526)=SUM($11:$11)-1, BN471+SUMPRODUCT(BO255:BW255, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BN526)=SUM($11:$11)-1, BO471+SUMPRODUCT(BP255:BX255, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BO526)=SUM($11:$11)-1, BP471+SUMPRODUCT(BQ255:BY255, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BP526)=SUM($11:$11)-1, BQ471+SUMPRODUCT(BR255:BZ255, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BQ526)=SUM($11:$11)-1, BR471+SUMPRODUCT(BS255:CA255, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BR526)=SUM($11:$11)-1, BS471+SUMPRODUCT(BT255:CB255, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BS526)=SUM($11:$11)-1, BT471+SUMPRODUCT(BU255:CC255, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BT526)=SUM($11:$11)-1, BU471+SUMPRODUCT(BV255:CD255, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Motor vehicles",null,null,{"$f":"IF(COUNTA($G528:G528)=SUM($11:$11)-1, H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:H528)=SUM($11:$11)-1, I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:I528)=SUM($11:$11)-1, J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:J528)=SUM($11:$11)-1, K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:K528)=SUM($11:$11)-1, L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":93.696136224820378},{"$f":"IF(COUNTA($G528:L528)=SUM($11:$11)-1, M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:M528)=SUM($11:$11)-1, N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:N528)=SUM($11:$11)-1, O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:O528)=SUM($11:$11)-1, P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:P528)=SUM($11:$11)-1, Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Q528)=SUM($11:$11)-1, R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:R528)=SUM($11:$11)-1, S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:S528)=SUM($11:$11)-1, T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:T528)=SUM($11:$11)-1, U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:U528)=SUM($11:$11)-1, V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:V528)=SUM($11:$11)-1, W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:W528)=SUM($11:$11)-1, X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:X528)=SUM($11:$11)-1, Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Y528)=SUM($11:$11)-1, Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Z528)=SUM($11:$11)-1, AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AA528)=SUM($11:$11)-1, AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AB528)=SUM($11:$11)-1, AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AC528)=SUM($11:$11)-1, AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AD528)=SUM($11:$11)-1, AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AE528)=SUM($11:$11)-1, AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AF528)=SUM($11:$11)-1, AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AG528)=SUM($11:$11)-1, AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AH528)=SUM($11:$11)-1, AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AI528)=SUM($11:$11)-1, AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AJ528)=SUM($11:$11)-1, AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AK528)=SUM($11:$11)-1, AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AL528)=SUM($11:$11)-1, AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AM528)=SUM($11:$11)-1, AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AN528)=SUM($11:$11)-1, AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AO528)=SUM($11:$11)-1, AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AP528)=SUM($11:$11)-1, AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AQ528)=SUM($11:$11)-1, AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AR528)=SUM($11:$11)-1, AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AS528)=SUM($11:$11)-1, AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AT528)=SUM($11:$11)-1, AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AU528)=SUM($11:$11)-1, AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AV528)=SUM($11:$11)-1, AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AW528)=SUM($11:$11)-1, AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AX528)=SUM($11:$11)-1, AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AY528)=SUM($11:$11)-1, AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AZ528)=SUM($11:$11)-1, BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BA528)=SUM($11:$11)-1, BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BB528)=SUM($11:$11)-1, BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BC528)=SUM($11:$11)-1, BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BD528)=SUM($11:$11)-1, BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BE528)=SUM($11:$11)-1, BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BF528)=SUM($11:$11)-1, BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BG528)=SUM($11:$11)-1, BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BH528)=SUM($11:$11)-1, BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BI528)=SUM($11:$11)-1, BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BJ528)=SUM($11:$11)-1, BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BK528)=SUM($11:$11)-1, BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BL528)=SUM($11:$11)-1, BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BM528)=SUM($11:$11)-1, BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BN528)=SUM($11:$11)-1, BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BO528)=SUM($11:$11)-1, BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BP528)=SUM($11:$11)-1, BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BQ528)=SUM($11:$11)-1, BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BR528)=SUM($11:$11)-1, BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BS528)=SUM($11:$11)-1, BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BT528)=SUM($11:$11)-1, BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Distribution Leases (Network)",null,null,{"$f":"IF(COUNTA($G531:G531)=SUM($11:$11)-1, H476+SUMPRODUCT(I260:Q260, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:H531)=SUM($11:$11)-1, I476+SUMPRODUCT(J260:R260, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:I531)=SUM($11:$11)-1, J476+SUMPRODUCT(K260:S260, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:J531)=SUM($11:$11)-1, K476+SUMPRODUCT(L260:T260, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:K531)=SUM($11:$11)-1, L476+SUMPRODUCT(M260:U260, 1/M$15:U$15)*L$15, \"\")","v":0.271173},{"$f":"IF(COUNTA($G531:L531)=SUM($11:$11)-1, M476+SUMPRODUCT(N260:V260, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:M531)=SUM($11:$11)-1, N476+SUMPRODUCT(O260:W260, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:N531)=SUM($11:$11)-1, O476+SUMPRODUCT(P260:X260, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:O531)=SUM($11:$11)-1, P476+SUMPRODUCT(Q260:Y260, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:P531)=SUM($11:$11)-1, Q476+SUMPRODUCT(R260:Z260, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Q531)=SUM($11:$11)-1, R476+SUMPRODUCT(S260:AA260, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:R531)=SUM($11:$11)-1, S476+SUMPRODUCT(T260:AB260, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:S531)=SUM($11:$11)-1, T476+SUMPRODUCT(U260:AC260, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:T531)=SUM($11:$11)-1, U476+SUMPRODUCT(V260:AD260, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:U531)=SUM($11:$11)-1, V476+SUMPRODUCT(W260:AE260, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:V531)=SUM($11:$11)-1, W476+SUMPRODUCT(X260:AF260, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:W531)=SUM($11:$11)-1, X476+SUMPRODUCT(Y260:AG260, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:X531)=SUM($11:$11)-1, Y476+SUMPRODUCT(Z260:AH260, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Y531)=SUM($11:$11)-1, Z476+SUMPRODUCT(AA260:AI260, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Z531)=SUM($11:$11)-1, AA476+SUMPRODUCT(AB260:AJ260, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AA531)=SUM($11:$11)-1, AB476+SUMPRODUCT(AC260:AK260, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AB531)=SUM($11:$11)-1, AC476+SUMPRODUCT(AD260:AL260, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AC531)=SUM($11:$11)-1, AD476+SUMPRODUCT(AE260:AM260, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AD531)=SUM($11:$11)-1, AE476+SUMPRODUCT(AF260:AN260, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AE531)=SUM($11:$11)-1, AF476+SUMPRODUCT(AG260:AO260, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AF531)=SUM($11:$11)-1, AG476+SUMPRODUCT(AH260:AP260, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AG531)=SUM($11:$11)-1, AH476+SUMPRODUCT(AI260:AQ260, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AH531)=SUM($11:$11)-1, AI476+SUMPRODUCT(AJ260:AR260, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AI531)=SUM($11:$11)-1, AJ476+SUMPRODUCT(AK260:AS260, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AJ531)=SUM($11:$11)-1, AK476+SUMPRODUCT(AL260:AT260, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AK531)=SUM($11:$11)-1, AL476+SUMPRODUCT(AM260:AU260, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AL531)=SUM($11:$11)-1, AM476+SUMPRODUCT(AN260:AV260, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AM531)=SUM($11:$11)-1, AN476+SUMPRODUCT(AO260:AW260, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AN531)=SUM($11:$11)-1, AO476+SUMPRODUCT(AP260:AX260, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AO531)=SUM($11:$11)-1, AP476+SUMPRODUCT(AQ260:AY260, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AP531)=SUM($11:$11)-1, AQ476+SUMPRODUCT(AR260:AZ260, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AQ531)=SUM($11:$11)-1, AR476+SUMPRODUCT(AS260:BA260, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AR531)=SUM($11:$11)-1, AS476+SUMPRODUCT(AT260:BB260, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AS531)=SUM($11:$11)-1, AT476+SUMPRODUCT(AU260:BC260, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AT531)=SUM($11:$11)-1, AU476+SUMPRODUCT(AV260:BD260, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AU531)=SUM($11:$11)-1, AV476+SUMPRODUCT(AW260:BE260, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AV531)=SUM($11:$11)-1, AW476+SUMPRODUCT(AX260:BF260, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AW531)=SUM($11:$11)-1, AX476+SUMPRODUCT(AY260:BG260, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AX531)=SUM($11:$11)-1, AY476+SUMPRODUCT(AZ260:BH260, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AY531)=SUM($11:$11)-1, AZ476+SUMPRODUCT(BA260:BI260, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AZ531)=SUM($11:$11)-1, BA476+SUMPRODUCT(BB260:BJ260, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BA531)=SUM($11:$11)-1, BB476+SUMPRODUCT(BC260:BK260, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BB531)=SUM($11:$11)-1, BC476+SUMPRODUCT(BD260:BL260, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BC531)=SUM($11:$11)-1, BD476+SUMPRODUCT(BE260:BM260, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BD531)=SUM($11:$11)-1, BE476+SUMPRODUCT(BF260:BN260, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BE531)=SUM($11:$11)-1, BF476+SUMPRODUCT(BG260:BO260, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BF531)=SUM($11:$11)-1, BG476+SUMPRODUCT(BH260:BP260, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BG531)=SUM($11:$11)-1, BH476+SUMPRODUCT(BI260:BQ260, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BH531)=SUM($11:$11)-1, BI476+SUMPRODUCT(BJ260:BR260, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BI531)=SUM($11:$11)-1, BJ476+SUMPRODUCT(BK260:BS260, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BJ531)=SUM($11:$11)-1, BK476+SUMPRODUCT(BL260:BT260, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BK531)=SUM($11:$11)-1, BL476+SUMPRODUCT(BM260:BU260, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BL531)=SUM($11:$11)-1, BM476+SUMPRODUCT(BN260:BV260, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BM531)=SUM($11:$11)-1, BN476+SUMPRODUCT(BO260:BW260, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BN531)=SUM($11:$11)-1, BO476+SUMPRODUCT(BP260:BX260, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BO531)=SUM($11:$11)-1, BP476+SUMPRODUCT(BQ260:BY260, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BP531)=SUM($11:$11)-1, BQ476+SUMPRODUCT(BR260:BZ260, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BQ531)=SUM($11:$11)-1, BR476+SUMPRODUCT(BS260:CA260, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BR531)=SUM($11:$11)-1, BS476+SUMPRODUCT(BT260:CB260, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BS531)=SUM($11:$11)-1, BT476+SUMPRODUCT(BU260:CC260, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BT531)=SUM($11:$11)-1, BU476+SUMPRODUCT(BV260:CD260, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Distribution Leases (Non-network)",null,null,{"$f":"IF(COUNTA($G532:G532)=SUM($11:$11)-1, H477+SUMPRODUCT(I261:Q261, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:H532)=SUM($11:$11)-1, I477+SUMPRODUCT(J261:R261, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:I532)=SUM($11:$11)-1, J477+SUMPRODUCT(K261:S261, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:J532)=SUM($11:$11)-1, K477+SUMPRODUCT(L261:T261, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:K532)=SUM($11:$11)-1, L477+SUMPRODUCT(M261:U261, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G532:L532)=SUM($11:$11)-1, M477+SUMPRODUCT(N261:V261, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:M532)=SUM($11:$11)-1, N477+SUMPRODUCT(O261:W261, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:N532)=SUM($11:$11)-1, O477+SUMPRODUCT(P261:X261, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:O532)=SUM($11:$11)-1, P477+SUMPRODUCT(Q261:Y261, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:P532)=SUM($11:$11)-1, Q477+SUMPRODUCT(R261:Z261, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Q532)=SUM($11:$11)-1, R477+SUMPRODUCT(S261:AA261, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:R532)=SUM($11:$11)-1, S477+SUMPRODUCT(T261:AB261, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:S532)=SUM($11:$11)-1, T477+SUMPRODUCT(U261:AC261, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:T532)=SUM($11:$11)-1, U477+SUMPRODUCT(V261:AD261, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:U532)=SUM($11:$11)-1, V477+SUMPRODUCT(W261:AE261, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:V532)=SUM($11:$11)-1, W477+SUMPRODUCT(X261:AF261, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:W532)=SUM($11:$11)-1, X477+SUMPRODUCT(Y261:AG261, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:X532)=SUM($11:$11)-1, Y477+SUMPRODUCT(Z261:AH261, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Y532)=SUM($11:$11)-1, Z477+SUMPRODUCT(AA261:AI261, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Z532)=SUM($11:$11)-1, AA477+SUMPRODUCT(AB261:AJ261, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AA532)=SUM($11:$11)-1, AB477+SUMPRODUCT(AC261:AK261, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AB532)=SUM($11:$11)-1, AC477+SUMPRODUCT(AD261:AL261, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AC532)=SUM($11:$11)-1, AD477+SUMPRODUCT(AE261:AM261, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AD532)=SUM($11:$11)-1, AE477+SUMPRODUCT(AF261:AN261, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AE532)=SUM($11:$11)-1, AF477+SUMPRODUCT(AG261:AO261, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AF532)=SUM($11:$11)-1, AG477+SUMPRODUCT(AH261:AP261, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AG532)=SUM($11:$11)-1, AH477+SUMPRODUCT(AI261:AQ261, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AH532)=SUM($11:$11)-1, AI477+SUMPRODUCT(AJ261:AR261, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AI532)=SUM($11:$11)-1, AJ477+SUMPRODUCT(AK261:AS261, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AJ532)=SUM($11:$11)-1, AK477+SUMPRODUCT(AL261:AT261, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AK532)=SUM($11:$11)-1, AL477+SUMPRODUCT(AM261:AU261, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AL532)=SUM($11:$11)-1, AM477+SUMPRODUCT(AN261:AV261, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AM532)=SUM($11:$11)-1, AN477+SUMPRODUCT(AO261:AW261, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AN532)=SUM($11:$11)-1, AO477+SUMPRODUCT(AP261:AX261, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AO532)=SUM($11:$11)-1, AP477+SUMPRODUCT(AQ261:AY261, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AP532)=SUM($11:$11)-1, AQ477+SUMPRODUCT(AR261:AZ261, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AQ532)=SUM($11:$11)-1, AR477+SUMPRODUCT(AS261:BA261, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AR532)=SUM($11:$11)-1, AS477+SUMPRODUCT(AT261:BB261, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AS532)=SUM($11:$11)-1, AT477+SUMPRODUCT(AU261:BC261, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AT532)=SUM($11:$11)-1, AU477+SUMPRODUCT(AV261:BD261, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AU532)=SUM($11:$11)-1, AV477+SUMPRODUCT(AW261:BE261, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AV532)=SUM($11:$11)-1, AW477+SUMPRODUCT(AX261:BF261, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AW532)=SUM($11:$11)-1, AX477+SUMPRODUCT(AY261:BG261, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AX532)=SUM($11:$11)-1, AY477+SUMPRODUCT(AZ261:BH261, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AY532)=SUM($11:$11)-1, AZ477+SUMPRODUCT(BA261:BI261, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AZ532)=SUM($11:$11)-1, BA477+SUMPRODUCT(BB261:BJ261, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BA532)=SUM($11:$11)-1, BB477+SUMPRODUCT(BC261:BK261, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BB532)=SUM($11:$11)-1, BC477+SUMPRODUCT(BD261:BL261, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BC532)=SUM($11:$11)-1, BD477+SUMPRODUCT(BE261:BM261, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BD532)=SUM($11:$11)-1, BE477+SUMPRODUCT(BF261:BN261, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BE532)=SUM($11:$11)-1, BF477+SUMPRODUCT(BG261:BO261, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BF532)=SUM($11:$11)-1, BG477+SUMPRODUCT(BH261:BP261, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BG532)=SUM($11:$11)-1, BH477+SUMPRODUCT(BI261:BQ261, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BH532)=SUM($11:$11)-1, BI477+SUMPRODUCT(BJ261:BR261, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BI532)=SUM($11:$11)-1, BJ477+SUMPRODUCT(BK261:BS261, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BJ532)=SUM($11:$11)-1, BK477+SUMPRODUCT(BL261:BT261, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BK532)=SUM($11:$11)-1, BL477+SUMPRODUCT(BM261:BU261, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BL532)=SUM($11:$11)-1, BM477+SUMPRODUCT(BN261:BV261, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BM532)=SUM($11:$11)-1, BN477+SUMPRODUCT(BO261:BW261, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BN532)=SUM($11:$11)-1, BO477+SUMPRODUCT(BP261:BX261, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BO532)=SUM($11:$11)-1, BP477+SUMPRODUCT(BQ261:BY261, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BP532)=SUM($11:$11)-1, BQ477+SUMPRODUCT(BR261:BZ261, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BQ532)=SUM($11:$11)-1, BR477+SUMPRODUCT(BS261:CA261, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BR532)=SUM($11:$11)-1, BS477+SUMPRODUCT(BT261:CB261, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BS532)=SUM($11:$11)-1, BT477+SUMPRODUCT(BU261:CC261, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BT532)=SUM($11:$11)-1, BU477+SUMPRODUCT(BV261:CD261, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Composite poles",null,null,{"$f":"IF(COUNTA($G533:G533)=SUM($11:$11)-1, H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:H533)=SUM($11:$11)-1, I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:I533)=SUM($11:$11)-1, J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:J533)=SUM($11:$11)-1, K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:K533)=SUM($11:$11)-1, L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G533:L533)=SUM($11:$11)-1, M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:M533)=SUM($11:$11)-1, N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:N533)=SUM($11:$11)-1, O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:O533)=SUM($11:$11)-1, P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:P533)=SUM($11:$11)-1, Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Q533)=SUM($11:$11)-1, R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:R533)=SUM($11:$11)-1, S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:S533)=SUM($11:$11)-1, T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:T533)=SUM($11:$11)-1, U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:U533)=SUM($11:$11)-1, V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:V533)=SUM($11:$11)-1, W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:W533)=SUM($11:$11)-1, X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:X533)=SUM($11:$11)-1, Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Y533)=SUM($11:$11)-1, Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Z533)=SUM($11:$11)-1, AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AA533)=SUM($11:$11)-1, AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AB533)=SUM($11:$11)-1, AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AC533)=SUM($11:$11)-1, AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AD533)=SUM($11:$11)-1, AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AE533)=SUM($11:$11)-1, AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AF533)=SUM($11:$11)-1, AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AG533)=SUM($11:$11)-1, AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AH533)=SUM($11:$11)-1, AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AI533)=SUM($11:$11)-1, AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AJ533)=SUM($11:$11)-1, AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AK533)=SUM($11:$11)-1, AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AL533)=SUM($11:$11)-1, AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AM533)=SUM($11:$11)-1, AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AN533)=SUM($11:$11)-1, AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AO533)=SUM($11:$11)-1, AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AP533)=SUM($11:$11)-1, AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AQ533)=SUM($11:$11)-1, AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AR533)=SUM($11:$11)-1, AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AS533)=SUM($11:$11)-1, AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AT533)=SUM($11:$11)-1, AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AU533)=SUM($11:$11)-1, AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AV533)=SUM($11:$11)-1, AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AW533)=SUM($11:$11)-1, AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AX533)=SUM($11:$11)-1, AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AY533)=SUM($11:$11)-1, AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AZ533)=SUM($11:$11)-1, BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BA533)=SUM($11:$11)-1, BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BB533)=SUM($11:$11)-1, BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BC533)=SUM($11:$11)-1, BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BD533)=SUM($11:$11)-1, BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BE533)=SUM($11:$11)-1, BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BF533)=SUM($11:$11)-1, BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BG533)=SUM($11:$11)-1, BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BH533)=SUM($11:$11)-1, BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BI533)=SUM($11:$11)-1, BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BJ533)=SUM($11:$11)-1, BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BK533)=SUM($11:$11)-1, BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BL533)=SUM($11:$11)-1, BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BM533)=SUM($11:$11)-1, BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BN533)=SUM($11:$11)-1, BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BO533)=SUM($11:$11)-1, BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BP533)=SUM($11:$11)-1, BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BQ533)=SUM($11:$11)-1, BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BR533)=SUM($11:$11)-1, BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BS533)=SUM($11:$11)-1, BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BT533)=SUM($11:$11)-1, BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G534:G534)=SUM($11:$11)-1, H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:H534)=SUM($11:$11)-1, I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:I534)=SUM($11:$11)-1, J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:J534)=SUM($11:$11)-1, K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:K534)=SUM($11:$11)-1, L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G534:L534)=SUM($11:$11)-1, M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:M534)=SUM($11:$11)-1, N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:N534)=SUM($11:$11)-1, O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:O534)=SUM($11:$11)-1, P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:P534)=SUM($11:$11)-1, Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Q534)=SUM($11:$11)-1, R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:R534)=SUM($11:$11)-1, S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:S534)=SUM($11:$11)-1, T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:T534)=SUM($11:$11)-1, U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:U534)=SUM($11:$11)-1, V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:V534)=SUM($11:$11)-1, W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:W534)=SUM($11:$11)-1, X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:X534)=SUM($11:$11)-1, Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Y534)=SUM($11:$11)-1, Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Z534)=SUM($11:$11)-1, AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AA534)=SUM($11:$11)-1, AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AB534)=SUM($11:$11)-1, AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AC534)=SUM($11:$11)-1, AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AD534)=SUM($11:$11)-1, AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AE534)=SUM($11:$11)-1, AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AF534)=SUM($11:$11)-1, AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AG534)=SUM($11:$11)-1, AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AH534)=SUM($11:$11)-1, AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AI534)=SUM($11:$11)-1, AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AJ534)=SUM($11:$11)-1, AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AK534)=SUM($11:$11)-1, AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AL534)=SUM($11:$11)-1, AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AM534)=SUM($11:$11)-1, AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AN534)=SUM($11:$11)-1, AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AO534)=SUM($11:$11)-1, AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AP534)=SUM($11:$11)-1, AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AQ534)=SUM($11:$11)-1, AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AR534)=SUM($11:$11)-1, AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AS534)=SUM($11:$11)-1, AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AT534)=SUM($11:$11)-1, AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AU534)=SUM($11:$11)-1, AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AV534)=SUM($11:$11)-1, AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AW534)=SUM($11:$11)-1, AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AX534)=SUM($11:$11)-1, AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AY534)=SUM($11:$11)-1, AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AZ534)=SUM($11:$11)-1, BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BA534)=SUM($11:$11)-1, BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BB534)=SUM($11:$11)-1, BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BC534)=SUM($11:$11)-1, BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BD534)=SUM($11:$11)-1, BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BE534)=SUM($11:$11)-1, BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BF534)=SUM($11:$11)-1, BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BG534)=SUM($11:$11)-1, BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BH534)=SUM($11:$11)-1, BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BI534)=SUM($11:$11)-1, BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BJ534)=SUM($11:$11)-1, BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BK534)=SUM($11:$11)-1, BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BL534)=SUM($11:$11)-1, BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BM534)=SUM($11:$11)-1, BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BN534)=SUM($11:$11)-1, BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BO534)=SUM($11:$11)-1, BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BP534)=SUM($11:$11)-1, BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BQ534)=SUM($11:$11)-1, BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BR534)=SUM($11:$11)-1, BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BS534)=SUM($11:$11)-1, BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BT534)=SUM($11:$11)-1, BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G535:G535)=SUM($11:$11)-1, H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:H535)=SUM($11:$11)-1, I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:I535)=SUM($11:$11)-1, J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:J535)=SUM($11:$11)-1, K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:K535)=SUM($11:$11)-1, L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G535:L535)=SUM($11:$11)-1, M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:M535)=SUM($11:$11)-1, N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:N535)=SUM($11:$11)-1, O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:O535)=SUM($11:$11)-1, P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:P535)=SUM($11:$11)-1, Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Q535)=SUM($11:$11)-1, R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:R535)=SUM($11:$11)-1, S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:S535)=SUM($11:$11)-1, T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:T535)=SUM($11:$11)-1, U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:U535)=SUM($11:$11)-1, V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:V535)=SUM($11:$11)-1, W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:W535)=SUM($11:$11)-1, X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:X535)=SUM($11:$11)-1, Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Y535)=SUM($11:$11)-1, Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Z535)=SUM($11:$11)-1, AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AA535)=SUM($11:$11)-1, AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AB535)=SUM($11:$11)-1, AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AC535)=SUM($11:$11)-1, AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AD535)=SUM($11:$11)-1, AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AE535)=SUM($11:$11)-1, AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AF535)=SUM($11:$11)-1, AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AG535)=SUM($11:$11)-1, AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AH535)=SUM($11:$11)-1, AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AI535)=SUM($11:$11)-1, AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AJ535)=SUM($11:$11)-1, AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AK535)=SUM($11:$11)-1, AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AL535)=SUM($11:$11)-1, AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AM535)=SUM($11:$11)-1, AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AN535)=SUM($11:$11)-1, AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AO535)=SUM($11:$11)-1, AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AP535)=SUM($11:$11)-1, AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AQ535)=SUM($11:$11)-1, AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AR535)=SUM($11:$11)-1, AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AS535)=SUM($11:$11)-1, AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AT535)=SUM($11:$11)-1, AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AU535)=SUM($11:$11)-1, AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AV535)=SUM($11:$11)-1, AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AW535)=SUM($11:$11)-1, AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AX535)=SUM($11:$11)-1, AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AY535)=SUM($11:$11)-1, AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AZ535)=SUM($11:$11)-1, BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BA535)=SUM($11:$11)-1, BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BB535)=SUM($11:$11)-1, BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BC535)=SUM($11:$11)-1, BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BD535)=SUM($11:$11)-1, BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BE535)=SUM($11:$11)-1, BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BF535)=SUM($11:$11)-1, BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BG535)=SUM($11:$11)-1, BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BH535)=SUM($11:$11)-1, BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BI535)=SUM($11:$11)-1, BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BJ535)=SUM($11:$11)-1, BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BK535)=SUM($11:$11)-1, BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BL535)=SUM($11:$11)-1, BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BM535)=SUM($11:$11)-1, BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BN535)=SUM($11:$11)-1, BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BO535)=SUM($11:$11)-1, BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BP535)=SUM($11:$11)-1, BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BQ535)=SUM($11:$11)-1, BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BR535)=SUM($11:$11)-1, BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BS535)=SUM($11:$11)-1, BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BT535)=SUM($11:$11)-1, BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G536:G536)=SUM($11:$11)-1, H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:H536)=SUM($11:$11)-1, I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:I536)=SUM($11:$11)-1, J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:J536)=SUM($11:$11)-1, K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:K536)=SUM($11:$11)-1, L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G536:L536)=SUM($11:$11)-1, M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:M536)=SUM($11:$11)-1, N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:N536)=SUM($11:$11)-1, O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:O536)=SUM($11:$11)-1, P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:P536)=SUM($11:$11)-1, Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Q536)=SUM($11:$11)-1, R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:R536)=SUM($11:$11)-1, S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:S536)=SUM($11:$11)-1, T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:T536)=SUM($11:$11)-1, U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:U536)=SUM($11:$11)-1, V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:V536)=SUM($11:$11)-1, W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:W536)=SUM($11:$11)-1, X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:X536)=SUM($11:$11)-1, Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Y536)=SUM($11:$11)-1, Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Z536)=SUM($11:$11)-1, AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AA536)=SUM($11:$11)-1, AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AB536)=SUM($11:$11)-1, AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AC536)=SUM($11:$11)-1, AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AD536)=SUM($11:$11)-1, AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AE536)=SUM($11:$11)-1, AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AF536)=SUM($11:$11)-1, AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AG536)=SUM($11:$11)-1, AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AH536)=SUM($11:$11)-1, AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AI536)=SUM($11:$11)-1, AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AJ536)=SUM($11:$11)-1, AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AK536)=SUM($11:$11)-1, AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AL536)=SUM($11:$11)-1, AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AM536)=SUM($11:$11)-1, AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AN536)=SUM($11:$11)-1, AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AO536)=SUM($11:$11)-1, AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AP536)=SUM($11:$11)-1, AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AQ536)=SUM($11:$11)-1, AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AR536)=SUM($11:$11)-1, AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AS536)=SUM($11:$11)-1, AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AT536)=SUM($11:$11)-1, AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AU536)=SUM($11:$11)-1, AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AV536)=SUM($11:$11)-1, AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AW536)=SUM($11:$11)-1, AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AX536)=SUM($11:$11)-1, AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AY536)=SUM($11:$11)-1, AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AZ536)=SUM($11:$11)-1, BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BA536)=SUM($11:$11)-1, BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BB536)=SUM($11:$11)-1, BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BC536)=SUM($11:$11)-1, BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BD536)=SUM($11:$11)-1, BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BE536)=SUM($11:$11)-1, BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BF536)=SUM($11:$11)-1, BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BG536)=SUM($11:$11)-1, BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BH536)=SUM($11:$11)-1, BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BI536)=SUM($11:$11)-1, BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BJ536)=SUM($11:$11)-1, BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BK536)=SUM($11:$11)-1, BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BL536)=SUM($11:$11)-1, BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BM536)=SUM($11:$11)-1, BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BN536)=SUM($11:$11)-1, BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BO536)=SUM($11:$11)-1, BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BP536)=SUM($11:$11)-1, BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BQ536)=SUM($11:$11)-1, BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BR536)=SUM($11:$11)-1, BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BS536)=SUM($11:$11)-1, BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BT536)=SUM($11:$11)-1, BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G537:G537)=SUM($11:$11)-1, H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:H537)=SUM($11:$11)-1, I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:I537)=SUM($11:$11)-1, J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:J537)=SUM($11:$11)-1, K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:K537)=SUM($11:$11)-1, L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G537:L537)=SUM($11:$11)-1, M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:M537)=SUM($11:$11)-1, N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:N537)=SUM($11:$11)-1, O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:O537)=SUM($11:$11)-1, P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:P537)=SUM($11:$11)-1, Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Q537)=SUM($11:$11)-1, R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:R537)=SUM($11:$11)-1, S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:S537)=SUM($11:$11)-1, T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:T537)=SUM($11:$11)-1, U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:U537)=SUM($11:$11)-1, V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:V537)=SUM($11:$11)-1, W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:W537)=SUM($11:$11)-1, X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:X537)=SUM($11:$11)-1, Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Y537)=SUM($11:$11)-1, Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Z537)=SUM($11:$11)-1, AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AA537)=SUM($11:$11)-1, AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AB537)=SUM($11:$11)-1, AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AC537)=SUM($11:$11)-1, AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AD537)=SUM($11:$11)-1, AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AE537)=SUM($11:$11)-1, AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AF537)=SUM($11:$11)-1, AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AG537)=SUM($11:$11)-1, AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AH537)=SUM($11:$11)-1, AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AI537)=SUM($11:$11)-1, AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AJ537)=SUM($11:$11)-1, AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AK537)=SUM($11:$11)-1, AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AL537)=SUM($11:$11)-1, AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AM537)=SUM($11:$11)-1, AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AN537)=SUM($11:$11)-1, AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AO537)=SUM($11:$11)-1, AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AP537)=SUM($11:$11)-1, AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AQ537)=SUM($11:$11)-1, AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AR537)=SUM($11:$11)-1, AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AS537)=SUM($11:$11)-1, AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AT537)=SUM($11:$11)-1, AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AU537)=SUM($11:$11)-1, AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AV537)=SUM($11:$11)-1, AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AW537)=SUM($11:$11)-1, AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AX537)=SUM($11:$11)-1, AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AY537)=SUM($11:$11)-1, AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AZ537)=SUM($11:$11)-1, BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BA537)=SUM($11:$11)-1, BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BB537)=SUM($11:$11)-1, BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BC537)=SUM($11:$11)-1, BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BD537)=SUM($11:$11)-1, BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BE537)=SUM($11:$11)-1, BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BF537)=SUM($11:$11)-1, BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BG537)=SUM($11:$11)-1, BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BH537)=SUM($11:$11)-1, BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BI537)=SUM($11:$11)-1, BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BJ537)=SUM($11:$11)-1, BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BK537)=SUM($11:$11)-1, BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BL537)=SUM($11:$11)-1, BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BM537)=SUM($11:$11)-1, BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BN537)=SUM($11:$11)-1, BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BO537)=SUM($11:$11)-1, BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BP537)=SUM($11:$11)-1, BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BQ537)=SUM($11:$11)-1, BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BR537)=SUM($11:$11)-1, BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BS537)=SUM($11:$11)-1, BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BT537)=SUM($11:$11)-1, BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G538:G538)=SUM($11:$11)-1, H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:H538)=SUM($11:$11)-1, I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:I538)=SUM($11:$11)-1, J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:J538)=SUM($11:$11)-1, K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:K538)=SUM($11:$11)-1, L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G538:L538)=SUM($11:$11)-1, M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:M538)=SUM($11:$11)-1, N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:N538)=SUM($11:$11)-1, O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:O538)=SUM($11:$11)-1, P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:P538)=SUM($11:$11)-1, Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Q538)=SUM($11:$11)-1, R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:R538)=SUM($11:$11)-1, S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:S538)=SUM($11:$11)-1, T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:T538)=SUM($11:$11)-1, U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:U538)=SUM($11:$11)-1, V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:V538)=SUM($11:$11)-1, W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:W538)=SUM($11:$11)-1, X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:X538)=SUM($11:$11)-1, Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Y538)=SUM($11:$11)-1, Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Z538)=SUM($11:$11)-1, AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AA538)=SUM($11:$11)-1, AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AB538)=SUM($11:$11)-1, AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AC538)=SUM($11:$11)-1, AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AD538)=SUM($11:$11)-1, AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AE538)=SUM($11:$11)-1, AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AF538)=SUM($11:$11)-1, AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AG538)=SUM($11:$11)-1, AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AH538)=SUM($11:$11)-1, AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AI538)=SUM($11:$11)-1, AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AJ538)=SUM($11:$11)-1, AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AK538)=SUM($11:$11)-1, AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AL538)=SUM($11:$11)-1, AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AM538)=SUM($11:$11)-1, AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AN538)=SUM($11:$11)-1, AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AO538)=SUM($11:$11)-1, AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AP538)=SUM($11:$11)-1, AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AQ538)=SUM($11:$11)-1, AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AR538)=SUM($11:$11)-1, AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AS538)=SUM($11:$11)-1, AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AT538)=SUM($11:$11)-1, AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AU538)=SUM($11:$11)-1, AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AV538)=SUM($11:$11)-1, AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AW538)=SUM($11:$11)-1, AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AX538)=SUM($11:$11)-1, AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AY538)=SUM($11:$11)-1, AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AZ538)=SUM($11:$11)-1, BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BA538)=SUM($11:$11)-1, BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BB538)=SUM($11:$11)-1, BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BC538)=SUM($11:$11)-1, BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BD538)=SUM($11:$11)-1, BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BE538)=SUM($11:$11)-1, BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BF538)=SUM($11:$11)-1, BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BG538)=SUM($11:$11)-1, BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BH538)=SUM($11:$11)-1, BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BI538)=SUM($11:$11)-1, BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BJ538)=SUM($11:$11)-1, BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BK538)=SUM($11:$11)-1, BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BL538)=SUM($11:$11)-1, BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BM538)=SUM($11:$11)-1, BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BN538)=SUM($11:$11)-1, BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BO538)=SUM($11:$11)-1, BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BP538)=SUM($11:$11)-1, BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BQ538)=SUM($11:$11)-1, BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BR538)=SUM($11:$11)-1, BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BS538)=SUM($11:$11)-1, BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BT538)=SUM($11:$11)-1, BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G539:G539)=SUM($11:$11)-1, H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:H539)=SUM($11:$11)-1, I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:I539)=SUM($11:$11)-1, J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:J539)=SUM($11:$11)-1, K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:K539)=SUM($11:$11)-1, L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G539:L539)=SUM($11:$11)-1, M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:M539)=SUM($11:$11)-1, N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:N539)=SUM($11:$11)-1, O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:O539)=SUM($11:$11)-1, P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:P539)=SUM($11:$11)-1, Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Q539)=SUM($11:$11)-1, R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:R539)=SUM($11:$11)-1, S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:S539)=SUM($11:$11)-1, T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:T539)=SUM($11:$11)-1, U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:U539)=SUM($11:$11)-1, V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:V539)=SUM($11:$11)-1, W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:W539)=SUM($11:$11)-1, X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:X539)=SUM($11:$11)-1, Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Y539)=SUM($11:$11)-1, Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Z539)=SUM($11:$11)-1, AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AA539)=SUM($11:$11)-1, AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AB539)=SUM($11:$11)-1, AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AC539)=SUM($11:$11)-1, AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AD539)=SUM($11:$11)-1, AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AE539)=SUM($11:$11)-1, AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AF539)=SUM($11:$11)-1, AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AG539)=SUM($11:$11)-1, AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AH539)=SUM($11:$11)-1, AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AI539)=SUM($11:$11)-1, AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AJ539)=SUM($11:$11)-1, AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AK539)=SUM($11:$11)-1, AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AL539)=SUM($11:$11)-1, AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AM539)=SUM($11:$11)-1, AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AN539)=SUM($11:$11)-1, AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AO539)=SUM($11:$11)-1, AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AP539)=SUM($11:$11)-1, AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AQ539)=SUM($11:$11)-1, AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AR539)=SUM($11:$11)-1, AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AS539)=SUM($11:$11)-1, AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AT539)=SUM($11:$11)-1, AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AU539)=SUM($11:$11)-1, AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AV539)=SUM($11:$11)-1, AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AW539)=SUM($11:$11)-1, AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AX539)=SUM($11:$11)-1, AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AY539)=SUM($11:$11)-1, AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AZ539)=SUM($11:$11)-1, BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BA539)=SUM($11:$11)-1, BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BB539)=SUM($11:$11)-1, BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BC539)=SUM($11:$11)-1, BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BD539)=SUM($11:$11)-1, BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BE539)=SUM($11:$11)-1, BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BF539)=SUM($11:$11)-1, BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BG539)=SUM($11:$11)-1, BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BH539)=SUM($11:$11)-1, BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BI539)=SUM($11:$11)-1, BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BJ539)=SUM($11:$11)-1, BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BK539)=SUM($11:$11)-1, BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BL539)=SUM($11:$11)-1, BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BM539)=SUM($11:$11)-1, BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BN539)=SUM($11:$11)-1, BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BO539)=SUM($11:$11)-1, BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BP539)=SUM($11:$11)-1, BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BQ539)=SUM($11:$11)-1, BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BR539)=SUM($11:$11)-1, BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BS539)=SUM($11:$11)-1, BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BT539)=SUM($11:$11)-1, BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G540:G540)=SUM($11:$11)-1, H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:H540)=SUM($11:$11)-1, I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:I540)=SUM($11:$11)-1, J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:J540)=SUM($11:$11)-1, K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:K540)=SUM($11:$11)-1, L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G540:L540)=SUM($11:$11)-1, M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:M540)=SUM($11:$11)-1, N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:N540)=SUM($11:$11)-1, O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:O540)=SUM($11:$11)-1, P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:P540)=SUM($11:$11)-1, Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Q540)=SUM($11:$11)-1, R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:R540)=SUM($11:$11)-1, S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:S540)=SUM($11:$11)-1, T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:T540)=SUM($11:$11)-1, U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:U540)=SUM($11:$11)-1, V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:V540)=SUM($11:$11)-1, W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:W540)=SUM($11:$11)-1, X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:X540)=SUM($11:$11)-1, Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Y540)=SUM($11:$11)-1, Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Z540)=SUM($11:$11)-1, AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AA540)=SUM($11:$11)-1, AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AB540)=SUM($11:$11)-1, AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AC540)=SUM($11:$11)-1, AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AD540)=SUM($11:$11)-1, AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AE540)=SUM($11:$11)-1, AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AF540)=SUM($11:$11)-1, AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AG540)=SUM($11:$11)-1, AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AH540)=SUM($11:$11)-1, AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AI540)=SUM($11:$11)-1, AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AJ540)=SUM($11:$11)-1, AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AK540)=SUM($11:$11)-1, AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AL540)=SUM($11:$11)-1, AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AM540)=SUM($11:$11)-1, AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AN540)=SUM($11:$11)-1, AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AO540)=SUM($11:$11)-1, AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AP540)=SUM($11:$11)-1, AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AQ540)=SUM($11:$11)-1, AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AR540)=SUM($11:$11)-1, AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AS540)=SUM($11:$11)-1, AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AT540)=SUM($11:$11)-1, AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AU540)=SUM($11:$11)-1, AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AV540)=SUM($11:$11)-1, AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AW540)=SUM($11:$11)-1, AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AX540)=SUM($11:$11)-1, AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AY540)=SUM($11:$11)-1, AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AZ540)=SUM($11:$11)-1, BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BA540)=SUM($11:$11)-1, BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BB540)=SUM($11:$11)-1, BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BC540)=SUM($11:$11)-1, BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BD540)=SUM($11:$11)-1, BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BE540)=SUM($11:$11)-1, BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BF540)=SUM($11:$11)-1, BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BG540)=SUM($11:$11)-1, BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BH540)=SUM($11:$11)-1, BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BI540)=SUM($11:$11)-1, BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BJ540)=SUM($11:$11)-1, BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BK540)=SUM($11:$11)-1, BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BL540)=SUM($11:$11)-1, BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BM540)=SUM($11:$11)-1, BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BN540)=SUM($11:$11)-1, BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BO540)=SUM($11:$11)-1, BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BP540)=SUM($11:$11)-1, BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BQ540)=SUM($11:$11)-1, BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BR540)=SUM($11:$11)-1, BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BS540)=SUM($11:$11)-1, BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BT540)=SUM($11:$11)-1, BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G541:G541)=SUM($11:$11)-1, H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:H541)=SUM($11:$11)-1, I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:I541)=SUM($11:$11)-1, J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:J541)=SUM($11:$11)-1, K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:K541)=SUM($11:$11)-1, L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G541:L541)=SUM($11:$11)-1, M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:M541)=SUM($11:$11)-1, N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:N541)=SUM($11:$11)-1, O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:O541)=SUM($11:$11)-1, P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:P541)=SUM($11:$11)-1, Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Q541)=SUM($11:$11)-1, R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:R541)=SUM($11:$11)-1, S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:S541)=SUM($11:$11)-1, T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:T541)=SUM($11:$11)-1, U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:U541)=SUM($11:$11)-1, V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:V541)=SUM($11:$11)-1, W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:W541)=SUM($11:$11)-1, X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:X541)=SUM($11:$11)-1, Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Y541)=SUM($11:$11)-1, Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Z541)=SUM($11:$11)-1, AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AA541)=SUM($11:$11)-1, AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AB541)=SUM($11:$11)-1, AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AC541)=SUM($11:$11)-1, AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AD541)=SUM($11:$11)-1, AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AE541)=SUM($11:$11)-1, AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AF541)=SUM($11:$11)-1, AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AG541)=SUM($11:$11)-1, AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AH541)=SUM($11:$11)-1, AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AI541)=SUM($11:$11)-1, AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AJ541)=SUM($11:$11)-1, AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AK541)=SUM($11:$11)-1, AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AL541)=SUM($11:$11)-1, AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AM541)=SUM($11:$11)-1, AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AN541)=SUM($11:$11)-1, AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AO541)=SUM($11:$11)-1, AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AP541)=SUM($11:$11)-1, AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AQ541)=SUM($11:$11)-1, AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AR541)=SUM($11:$11)-1, AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AS541)=SUM($11:$11)-1, AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AT541)=SUM($11:$11)-1, AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AU541)=SUM($11:$11)-1, AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AV541)=SUM($11:$11)-1, AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AW541)=SUM($11:$11)-1, AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AX541)=SUM($11:$11)-1, AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AY541)=SUM($11:$11)-1, AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AZ541)=SUM($11:$11)-1, BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BA541)=SUM($11:$11)-1, BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BB541)=SUM($11:$11)-1, BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BC541)=SUM($11:$11)-1, BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BD541)=SUM($11:$11)-1, BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BE541)=SUM($11:$11)-1, BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BF541)=SUM($11:$11)-1, BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BG541)=SUM($11:$11)-1, BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BH541)=SUM($11:$11)-1, BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BI541)=SUM($11:$11)-1, BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BJ541)=SUM($11:$11)-1, BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BK541)=SUM($11:$11)-1, BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BL541)=SUM($11:$11)-1, BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BM541)=SUM($11:$11)-1, BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BN541)=SUM($11:$11)-1, BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BO541)=SUM($11:$11)-1, BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BP541)=SUM($11:$11)-1, BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BQ541)=SUM($11:$11)-1, BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BR541)=SUM($11:$11)-1, BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BS541)=SUM($11:$11)-1, BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BT541)=SUM($11:$11)-1, BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G542:G542)=SUM($11:$11)-1, H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:H542)=SUM($11:$11)-1, I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:I542)=SUM($11:$11)-1, J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:J542)=SUM($11:$11)-1, K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:K542)=SUM($11:$11)-1, L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G542:L542)=SUM($11:$11)-1, M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:M542)=SUM($11:$11)-1, N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:N542)=SUM($11:$11)-1, O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:O542)=SUM($11:$11)-1, P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:P542)=SUM($11:$11)-1, Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Q542)=SUM($11:$11)-1, R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:R542)=SUM($11:$11)-1, S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:S542)=SUM($11:$11)-1, T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:T542)=SUM($11:$11)-1, U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:U542)=SUM($11:$11)-1, V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:V542)=SUM($11:$11)-1, W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:W542)=SUM($11:$11)-1, X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:X542)=SUM($11:$11)-1, Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Y542)=SUM($11:$11)-1, Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Z542)=SUM($11:$11)-1, AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AA542)=SUM($11:$11)-1, AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AB542)=SUM($11:$11)-1, AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AC542)=SUM($11:$11)-1, AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AD542)=SUM($11:$11)-1, AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AE542)=SUM($11:$11)-1, AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AF542)=SUM($11:$11)-1, AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AG542)=SUM($11:$11)-1, AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AH542)=SUM($11:$11)-1, AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AI542)=SUM($11:$11)-1, AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AJ542)=SUM($11:$11)-1, AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AK542)=SUM($11:$11)-1, AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AL542)=SUM($11:$11)-1, AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AM542)=SUM($11:$11)-1, AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AN542)=SUM($11:$11)-1, AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AO542)=SUM($11:$11)-1, AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AP542)=SUM($11:$11)-1, AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AQ542)=SUM($11:$11)-1, AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AR542)=SUM($11:$11)-1, AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AS542)=SUM($11:$11)-1, AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AT542)=SUM($11:$11)-1, AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AU542)=SUM($11:$11)-1, AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AV542)=SUM($11:$11)-1, AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AW542)=SUM($11:$11)-1, AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AX542)=SUM($11:$11)-1, AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AY542)=SUM($11:$11)-1, AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AZ542)=SUM($11:$11)-1, BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BA542)=SUM($11:$11)-1, BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BB542)=SUM($11:$11)-1, BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BC542)=SUM($11:$11)-1, BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BD542)=SUM($11:$11)-1, BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BE542)=SUM($11:$11)-1, BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BF542)=SUM($11:$11)-1, BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BG542)=SUM($11:$11)-1, BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BH542)=SUM($11:$11)-1, BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BI542)=SUM($11:$11)-1, BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BJ542)=SUM($11:$11)-1, BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BK542)=SUM($11:$11)-1, BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BL542)=SUM($11:$11)-1, BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BM542)=SUM($11:$11)-1, BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BN542)=SUM($11:$11)-1, BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BO542)=SUM($11:$11)-1, BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BP542)=SUM($11:$11)-1, BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BQ542)=SUM($11:$11)-1, BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BR542)=SUM($11:$11)-1, BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BS542)=SUM($11:$11)-1, BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BT542)=SUM($11:$11)-1, BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G543:G543)=SUM($11:$11)-1, H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:H543)=SUM($11:$11)-1, I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:I543)=SUM($11:$11)-1, J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:J543)=SUM($11:$11)-1, K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:K543)=SUM($11:$11)-1, L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G543:L543)=SUM($11:$11)-1, M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:M543)=SUM($11:$11)-1, N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:N543)=SUM($11:$11)-1, O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:O543)=SUM($11:$11)-1, P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:P543)=SUM($11:$11)-1, Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Q543)=SUM($11:$11)-1, R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:R543)=SUM($11:$11)-1, S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:S543)=SUM($11:$11)-1, T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:T543)=SUM($11:$11)-1, U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:U543)=SUM($11:$11)-1, V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:V543)=SUM($11:$11)-1, W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:W543)=SUM($11:$11)-1, X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:X543)=SUM($11:$11)-1, Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Y543)=SUM($11:$11)-1, Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Z543)=SUM($11:$11)-1, AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AA543)=SUM($11:$11)-1, AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AB543)=SUM($11:$11)-1, AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AC543)=SUM($11:$11)-1, AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AD543)=SUM($11:$11)-1, AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AE543)=SUM($11:$11)-1, AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AF543)=SUM($11:$11)-1, AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AG543)=SUM($11:$11)-1, AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AH543)=SUM($11:$11)-1, AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AI543)=SUM($11:$11)-1, AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AJ543)=SUM($11:$11)-1, AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AK543)=SUM($11:$11)-1, AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AL543)=SUM($11:$11)-1, AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AM543)=SUM($11:$11)-1, AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AN543)=SUM($11:$11)-1, AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AO543)=SUM($11:$11)-1, AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AP543)=SUM($11:$11)-1, AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AQ543)=SUM($11:$11)-1, AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AR543)=SUM($11:$11)-1, AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AS543)=SUM($11:$11)-1, AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AT543)=SUM($11:$11)-1, AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AU543)=SUM($11:$11)-1, AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AV543)=SUM($11:$11)-1, AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AW543)=SUM($11:$11)-1, AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AX543)=SUM($11:$11)-1, AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AY543)=SUM($11:$11)-1, AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AZ543)=SUM($11:$11)-1, BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BA543)=SUM($11:$11)-1, BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BB543)=SUM($11:$11)-1, BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BC543)=SUM($11:$11)-1, BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BD543)=SUM($11:$11)-1, BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BE543)=SUM($11:$11)-1, BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BF543)=SUM($11:$11)-1, BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BG543)=SUM($11:$11)-1, BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BH543)=SUM($11:$11)-1, BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BI543)=SUM($11:$11)-1, BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BJ543)=SUM($11:$11)-1, BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BK543)=SUM($11:$11)-1, BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BL543)=SUM($11:$11)-1, BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BM543)=SUM($11:$11)-1, BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BN543)=SUM($11:$11)-1, BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BO543)=SUM($11:$11)-1, BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BP543)=SUM($11:$11)-1, BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BQ543)=SUM($11:$11)-1, BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BR543)=SUM($11:$11)-1, BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BS543)=SUM($11:$11)-1, BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BT543)=SUM($11:$11)-1, BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G544:G544)=SUM($11:$11)-1, H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:H544)=SUM($11:$11)-1, I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:I544)=SUM($11:$11)-1, J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:J544)=SUM($11:$11)-1, K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:K544)=SUM($11:$11)-1, L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G544:L544)=SUM($11:$11)-1, M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:M544)=SUM($11:$11)-1, N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:N544)=SUM($11:$11)-1, O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:O544)=SUM($11:$11)-1, P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:P544)=SUM($11:$11)-1, Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Q544)=SUM($11:$11)-1, R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:R544)=SUM($11:$11)-1, S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:S544)=SUM($11:$11)-1, T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:T544)=SUM($11:$11)-1, U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:U544)=SUM($11:$11)-1, V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:V544)=SUM($11:$11)-1, W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:W544)=SUM($11:$11)-1, X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:X544)=SUM($11:$11)-1, Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Y544)=SUM($11:$11)-1, Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Z544)=SUM($11:$11)-1, AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AA544)=SUM($11:$11)-1, AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AB544)=SUM($11:$11)-1, AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AC544)=SUM($11:$11)-1, AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AD544)=SUM($11:$11)-1, AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AE544)=SUM($11:$11)-1, AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AF544)=SUM($11:$11)-1, AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AG544)=SUM($11:$11)-1, AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AH544)=SUM($11:$11)-1, AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AI544)=SUM($11:$11)-1, AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AJ544)=SUM($11:$11)-1, AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AK544)=SUM($11:$11)-1, AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AL544)=SUM($11:$11)-1, AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AM544)=SUM($11:$11)-1, AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AN544)=SUM($11:$11)-1, AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AO544)=SUM($11:$11)-1, AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AP544)=SUM($11:$11)-1, AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AQ544)=SUM($11:$11)-1, AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AR544)=SUM($11:$11)-1, AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AS544)=SUM($11:$11)-1, AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AT544)=SUM($11:$11)-1, AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AU544)=SUM($11:$11)-1, AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AV544)=SUM($11:$11)-1, AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AW544)=SUM($11:$11)-1, AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AX544)=SUM($11:$11)-1, AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AY544)=SUM($11:$11)-1, AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AZ544)=SUM($11:$11)-1, BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BA544)=SUM($11:$11)-1, BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BB544)=SUM($11:$11)-1, BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BC544)=SUM($11:$11)-1, BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BD544)=SUM($11:$11)-1, BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BE544)=SUM($11:$11)-1, BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BF544)=SUM($11:$11)-1, BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BG544)=SUM($11:$11)-1, BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BH544)=SUM($11:$11)-1, BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BI544)=SUM($11:$11)-1, BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BJ544)=SUM($11:$11)-1, BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BK544)=SUM($11:$11)-1, BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BL544)=SUM($11:$11)-1, BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BM544)=SUM($11:$11)-1, BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BN544)=SUM($11:$11)-1, BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BO544)=SUM($11:$11)-1, BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BP544)=SUM($11:$11)-1, BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BQ544)=SUM($11:$11)-1, BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BR544)=SUM($11:$11)-1, BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BS544)=SUM($11:$11)-1, BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BT544)=SUM($11:$11)-1, BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G545:G545)=SUM($11:$11)-1, H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:H545)=SUM($11:$11)-1, I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:I545)=SUM($11:$11)-1, J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:J545)=SUM($11:$11)-1, K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:K545)=SUM($11:$11)-1, L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G545:L545)=SUM($11:$11)-1, M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:M545)=SUM($11:$11)-1, N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:N545)=SUM($11:$11)-1, O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:O545)=SUM($11:$11)-1, P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:P545)=SUM($11:$11)-1, Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Q545)=SUM($11:$11)-1, R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:R545)=SUM($11:$11)-1, S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:S545)=SUM($11:$11)-1, T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:T545)=SUM($11:$11)-1, U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:U545)=SUM($11:$11)-1, V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:V545)=SUM($11:$11)-1, W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:W545)=SUM($11:$11)-1, X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:X545)=SUM($11:$11)-1, Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Y545)=SUM($11:$11)-1, Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Z545)=SUM($11:$11)-1, AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AA545)=SUM($11:$11)-1, AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AB545)=SUM($11:$11)-1, AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AC545)=SUM($11:$11)-1, AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AD545)=SUM($11:$11)-1, AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AE545)=SUM($11:$11)-1, AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AF545)=SUM($11:$11)-1, AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AG545)=SUM($11:$11)-1, AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AH545)=SUM($11:$11)-1, AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AI545)=SUM($11:$11)-1, AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AJ545)=SUM($11:$11)-1, AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AK545)=SUM($11:$11)-1, AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AL545)=SUM($11:$11)-1, AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AM545)=SUM($11:$11)-1, AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AN545)=SUM($11:$11)-1, AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AO545)=SUM($11:$11)-1, AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AP545)=SUM($11:$11)-1, AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AQ545)=SUM($11:$11)-1, AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AR545)=SUM($11:$11)-1, AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AS545)=SUM($11:$11)-1, AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AT545)=SUM($11:$11)-1, AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AU545)=SUM($11:$11)-1, AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AV545)=SUM($11:$11)-1, AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AW545)=SUM($11:$11)-1, AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AX545)=SUM($11:$11)-1, AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AY545)=SUM($11:$11)-1, AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AZ545)=SUM($11:$11)-1, BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BA545)=SUM($11:$11)-1, BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BB545)=SUM($11:$11)-1, BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BC545)=SUM($11:$11)-1, BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BD545)=SUM($11:$11)-1, BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BE545)=SUM($11:$11)-1, BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BF545)=SUM($11:$11)-1, BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BG545)=SUM($11:$11)-1, BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BH545)=SUM($11:$11)-1, BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BI545)=SUM($11:$11)-1, BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BJ545)=SUM($11:$11)-1, BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BK545)=SUM($11:$11)-1, BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BL545)=SUM($11:$11)-1, BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BM545)=SUM($11:$11)-1, BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BN545)=SUM($11:$11)-1, BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BO545)=SUM($11:$11)-1, BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BP545)=SUM($11:$11)-1, BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BQ545)=SUM($11:$11)-1, BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BR545)=SUM($11:$11)-1, BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BS545)=SUM($11:$11)-1, BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BT545)=SUM($11:$11)-1, BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G546:G546)=SUM($11:$11)-1, H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:H546)=SUM($11:$11)-1, I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:I546)=SUM($11:$11)-1, J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:J546)=SUM($11:$11)-1, K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:K546)=SUM($11:$11)-1, L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G546:L546)=SUM($11:$11)-1, M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:M546)=SUM($11:$11)-1, N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:N546)=SUM($11:$11)-1, O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:O546)=SUM($11:$11)-1, P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:P546)=SUM($11:$11)-1, Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Q546)=SUM($11:$11)-1, R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:R546)=SUM($11:$11)-1, S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:S546)=SUM($11:$11)-1, T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:T546)=SUM($11:$11)-1, U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:U546)=SUM($11:$11)-1, V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:V546)=SUM($11:$11)-1, W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:W546)=SUM($11:$11)-1, X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:X546)=SUM($11:$11)-1, Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Y546)=SUM($11:$11)-1, Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Z546)=SUM($11:$11)-1, AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AA546)=SUM($11:$11)-1, AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AB546)=SUM($11:$11)-1, AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AC546)=SUM($11:$11)-1, AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AD546)=SUM($11:$11)-1, AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AE546)=SUM($11:$11)-1, AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AF546)=SUM($11:$11)-1, AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AG546)=SUM($11:$11)-1, AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AH546)=SUM($11:$11)-1, AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AI546)=SUM($11:$11)-1, AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AJ546)=SUM($11:$11)-1, AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AK546)=SUM($11:$11)-1, AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AL546)=SUM($11:$11)-1, AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AM546)=SUM($11:$11)-1, AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AN546)=SUM($11:$11)-1, AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AO546)=SUM($11:$11)-1, AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AP546)=SUM($11:$11)-1, AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AQ546)=SUM($11:$11)-1, AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AR546)=SUM($11:$11)-1, AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AS546)=SUM($11:$11)-1, AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AT546)=SUM($11:$11)-1, AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AU546)=SUM($11:$11)-1, AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AV546)=SUM($11:$11)-1, AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AW546)=SUM($11:$11)-1, AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AX546)=SUM($11:$11)-1, AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AY546)=SUM($11:$11)-1, AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AZ546)=SUM($11:$11)-1, BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BA546)=SUM($11:$11)-1, BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BB546)=SUM($11:$11)-1, BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BC546)=SUM($11:$11)-1, BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BD546)=SUM($11:$11)-1, BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BE546)=SUM($11:$11)-1, BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BF546)=SUM($11:$11)-1, BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BG546)=SUM($11:$11)-1, BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BH546)=SUM($11:$11)-1, BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BI546)=SUM($11:$11)-1, BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BJ546)=SUM($11:$11)-1, BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BK546)=SUM($11:$11)-1, BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BL546)=SUM($11:$11)-1, BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BM546)=SUM($11:$11)-1, BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BN546)=SUM($11:$11)-1, BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BO546)=SUM($11:$11)-1, BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BP546)=SUM($11:$11)-1, BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BQ546)=SUM($11:$11)-1, BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BR546)=SUM($11:$11)-1, BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BS546)=SUM($11:$11)-1, BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BT546)=SUM($11:$11)-1, BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G547:G547)=SUM($11:$11)-1, H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:H547)=SUM($11:$11)-1, I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:I547)=SUM($11:$11)-1, J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:J547)=SUM($11:$11)-1, K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:K547)=SUM($11:$11)-1, L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G547:L547)=SUM($11:$11)-1, M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:M547)=SUM($11:$11)-1, N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:N547)=SUM($11:$11)-1, O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:O547)=SUM($11:$11)-1, P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:P547)=SUM($11:$11)-1, Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Q547)=SUM($11:$11)-1, R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:R547)=SUM($11:$11)-1, S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:S547)=SUM($11:$11)-1, T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:T547)=SUM($11:$11)-1, U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:U547)=SUM($11:$11)-1, V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:V547)=SUM($11:$11)-1, W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:W547)=SUM($11:$11)-1, X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:X547)=SUM($11:$11)-1, Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Y547)=SUM($11:$11)-1, Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Z547)=SUM($11:$11)-1, AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AA547)=SUM($11:$11)-1, AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AB547)=SUM($11:$11)-1, AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AC547)=SUM($11:$11)-1, AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AD547)=SUM($11:$11)-1, AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AE547)=SUM($11:$11)-1, AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AF547)=SUM($11:$11)-1, AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AG547)=SUM($11:$11)-1, AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AH547)=SUM($11:$11)-1, AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AI547)=SUM($11:$11)-1, AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AJ547)=SUM($11:$11)-1, AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AK547)=SUM($11:$11)-1, AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AL547)=SUM($11:$11)-1, AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AM547)=SUM($11:$11)-1, AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AN547)=SUM($11:$11)-1, AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AO547)=SUM($11:$11)-1, AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AP547)=SUM($11:$11)-1, AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AQ547)=SUM($11:$11)-1, AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AR547)=SUM($11:$11)-1, AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AS547)=SUM($11:$11)-1, AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AT547)=SUM($11:$11)-1, AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AU547)=SUM($11:$11)-1, AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AV547)=SUM($11:$11)-1, AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AW547)=SUM($11:$11)-1, AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AX547)=SUM($11:$11)-1, AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AY547)=SUM($11:$11)-1, AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AZ547)=SUM($11:$11)-1, BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BA547)=SUM($11:$11)-1, BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BB547)=SUM($11:$11)-1, BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BC547)=SUM($11:$11)-1, BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BD547)=SUM($11:$11)-1, BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BE547)=SUM($11:$11)-1, BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BF547)=SUM($11:$11)-1, BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BG547)=SUM($11:$11)-1, BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BH547)=SUM($11:$11)-1, BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BI547)=SUM($11:$11)-1, BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BJ547)=SUM($11:$11)-1, BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BK547)=SUM($11:$11)-1, BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BL547)=SUM($11:$11)-1, BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BM547)=SUM($11:$11)-1, BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BN547)=SUM($11:$11)-1, BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BO547)=SUM($11:$11)-1, BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BP547)=SUM($11:$11)-1, BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BQ547)=SUM($11:$11)-1, BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BR547)=SUM($11:$11)-1, BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BS547)=SUM($11:$11)-1, BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BT547)=SUM($11:$11)-1, BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G548:G548)=SUM($11:$11)-1, H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:H548)=SUM($11:$11)-1, I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:I548)=SUM($11:$11)-1, J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:J548)=SUM($11:$11)-1, K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:K548)=SUM($11:$11)-1, L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G548:L548)=SUM($11:$11)-1, M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:M548)=SUM($11:$11)-1, N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:N548)=SUM($11:$11)-1, O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:O548)=SUM($11:$11)-1, P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:P548)=SUM($11:$11)-1, Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Q548)=SUM($11:$11)-1, R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:R548)=SUM($11:$11)-1, S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:S548)=SUM($11:$11)-1, T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:T548)=SUM($11:$11)-1, U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:U548)=SUM($11:$11)-1, V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:V548)=SUM($11:$11)-1, W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:W548)=SUM($11:$11)-1, X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:X548)=SUM($11:$11)-1, Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Y548)=SUM($11:$11)-1, Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Z548)=SUM($11:$11)-1, AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AA548)=SUM($11:$11)-1, AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AB548)=SUM($11:$11)-1, AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AC548)=SUM($11:$11)-1, AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AD548)=SUM($11:$11)-1, AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AE548)=SUM($11:$11)-1, AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AF548)=SUM($11:$11)-1, AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AG548)=SUM($11:$11)-1, AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AH548)=SUM($11:$11)-1, AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AI548)=SUM($11:$11)-1, AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AJ548)=SUM($11:$11)-1, AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AK548)=SUM($11:$11)-1, AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AL548)=SUM($11:$11)-1, AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AM548)=SUM($11:$11)-1, AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AN548)=SUM($11:$11)-1, AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AO548)=SUM($11:$11)-1, AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AP548)=SUM($11:$11)-1, AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AQ548)=SUM($11:$11)-1, AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AR548)=SUM($11:$11)-1, AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AS548)=SUM($11:$11)-1, AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AT548)=SUM($11:$11)-1, AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AU548)=SUM($11:$11)-1, AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AV548)=SUM($11:$11)-1, AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AW548)=SUM($11:$11)-1, AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AX548)=SUM($11:$11)-1, AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AY548)=SUM($11:$11)-1, AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AZ548)=SUM($11:$11)-1, BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BA548)=SUM($11:$11)-1, BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BB548)=SUM($11:$11)-1, BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BC548)=SUM($11:$11)-1, BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BD548)=SUM($11:$11)-1, BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BE548)=SUM($11:$11)-1, BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BF548)=SUM($11:$11)-1, BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BG548)=SUM($11:$11)-1, BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BH548)=SUM($11:$11)-1, BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BI548)=SUM($11:$11)-1, BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BJ548)=SUM($11:$11)-1, BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BK548)=SUM($11:$11)-1, BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BL548)=SUM($11:$11)-1, BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BM548)=SUM($11:$11)-1, BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BN548)=SUM($11:$11)-1, BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BO548)=SUM($11:$11)-1, BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BP548)=SUM($11:$11)-1, BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BQ548)=SUM($11:$11)-1, BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BR548)=SUM($11:$11)-1, BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BS548)=SUM($11:$11)-1, BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BT548)=SUM($11:$11)-1, BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G549:G549)=SUM($11:$11)-1, H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:H549)=SUM($11:$11)-1, I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:I549)=SUM($11:$11)-1, J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:J549)=SUM($11:$11)-1, K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:K549)=SUM($11:$11)-1, L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G549:L549)=SUM($11:$11)-1, M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:M549)=SUM($11:$11)-1, N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:N549)=SUM($11:$11)-1, O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:O549)=SUM($11:$11)-1, P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:P549)=SUM($11:$11)-1, Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Q549)=SUM($11:$11)-1, R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:R549)=SUM($11:$11)-1, S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:S549)=SUM($11:$11)-1, T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:T549)=SUM($11:$11)-1, U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:U549)=SUM($11:$11)-1, V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:V549)=SUM($11:$11)-1, W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:W549)=SUM($11:$11)-1, X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:X549)=SUM($11:$11)-1, Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Y549)=SUM($11:$11)-1, Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Z549)=SUM($11:$11)-1, AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AA549)=SUM($11:$11)-1, AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AB549)=SUM($11:$11)-1, AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AC549)=SUM($11:$11)-1, AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AD549)=SUM($11:$11)-1, AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AE549)=SUM($11:$11)-1, AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AF549)=SUM($11:$11)-1, AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AG549)=SUM($11:$11)-1, AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AH549)=SUM($11:$11)-1, AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AI549)=SUM($11:$11)-1, AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AJ549)=SUM($11:$11)-1, AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AK549)=SUM($11:$11)-1, AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AL549)=SUM($11:$11)-1, AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AM549)=SUM($11:$11)-1, AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AN549)=SUM($11:$11)-1, AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AO549)=SUM($11:$11)-1, AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AP549)=SUM($11:$11)-1, AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AQ549)=SUM($11:$11)-1, AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AR549)=SUM($11:$11)-1, AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AS549)=SUM($11:$11)-1, AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AT549)=SUM($11:$11)-1, AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AU549)=SUM($11:$11)-1, AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AV549)=SUM($11:$11)-1, AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AW549)=SUM($11:$11)-1, AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AX549)=SUM($11:$11)-1, AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AY549)=SUM($11:$11)-1, AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AZ549)=SUM($11:$11)-1, BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BA549)=SUM($11:$11)-1, BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BB549)=SUM($11:$11)-1, BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BC549)=SUM($11:$11)-1, BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BD549)=SUM($11:$11)-1, BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BE549)=SUM($11:$11)-1, BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BF549)=SUM($11:$11)-1, BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BG549)=SUM($11:$11)-1, BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BH549)=SUM($11:$11)-1, BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BI549)=SUM($11:$11)-1, BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BJ549)=SUM($11:$11)-1, BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BK549)=SUM($11:$11)-1, BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BL549)=SUM($11:$11)-1, BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BM549)=SUM($11:$11)-1, BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BN549)=SUM($11:$11)-1, BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BO549)=SUM($11:$11)-1, BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BP549)=SUM($11:$11)-1, BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BQ549)=SUM($11:$11)-1, BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BR549)=SUM($11:$11)-1, BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BS549)=SUM($11:$11)-1, BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BT549)=SUM($11:$11)-1, BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G550:G550)=SUM($11:$11)-1, H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:H550)=SUM($11:$11)-1, I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:I550)=SUM($11:$11)-1, J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:J550)=SUM($11:$11)-1, K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:K550)=SUM($11:$11)-1, L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G550:L550)=SUM($11:$11)-1, M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:M550)=SUM($11:$11)-1, N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:N550)=SUM($11:$11)-1, O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:O550)=SUM($11:$11)-1, P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:P550)=SUM($11:$11)-1, Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Q550)=SUM($11:$11)-1, R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:R550)=SUM($11:$11)-1, S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:S550)=SUM($11:$11)-1, T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:T550)=SUM($11:$11)-1, U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:U550)=SUM($11:$11)-1, V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:V550)=SUM($11:$11)-1, W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:W550)=SUM($11:$11)-1, X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:X550)=SUM($11:$11)-1, Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Y550)=SUM($11:$11)-1, Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Z550)=SUM($11:$11)-1, AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AA550)=SUM($11:$11)-1, AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AB550)=SUM($11:$11)-1, AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AC550)=SUM($11:$11)-1, AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AD550)=SUM($11:$11)-1, AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AE550)=SUM($11:$11)-1, AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AF550)=SUM($11:$11)-1, AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AG550)=SUM($11:$11)-1, AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AH550)=SUM($11:$11)-1, AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AI550)=SUM($11:$11)-1, AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AJ550)=SUM($11:$11)-1, AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AK550)=SUM($11:$11)-1, AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AL550)=SUM($11:$11)-1, AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AM550)=SUM($11:$11)-1, AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AN550)=SUM($11:$11)-1, AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AO550)=SUM($11:$11)-1, AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AP550)=SUM($11:$11)-1, AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AQ550)=SUM($11:$11)-1, AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AR550)=SUM($11:$11)-1, AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AS550)=SUM($11:$11)-1, AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AT550)=SUM($11:$11)-1, AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AU550)=SUM($11:$11)-1, AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AV550)=SUM($11:$11)-1, AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AW550)=SUM($11:$11)-1, AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AX550)=SUM($11:$11)-1, AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AY550)=SUM($11:$11)-1, AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AZ550)=SUM($11:$11)-1, BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BA550)=SUM($11:$11)-1, BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BB550)=SUM($11:$11)-1, BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BC550)=SUM($11:$11)-1, BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BD550)=SUM($11:$11)-1, BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BE550)=SUM($11:$11)-1, BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BF550)=SUM($11:$11)-1, BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BG550)=SUM($11:$11)-1, BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BH550)=SUM($11:$11)-1, BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BI550)=SUM($11:$11)-1, BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BJ550)=SUM($11:$11)-1, BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BK550)=SUM($11:$11)-1, BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BL550)=SUM($11:$11)-1, BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BM550)=SUM($11:$11)-1, BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BN550)=SUM($11:$11)-1, BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BO550)=SUM($11:$11)-1, BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BP550)=SUM($11:$11)-1, BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BQ550)=SUM($11:$11)-1, BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BR550)=SUM($11:$11)-1, BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BS550)=SUM($11:$11)-1, BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BT550)=SUM($11:$11)-1, BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G551:G551)=SUM($11:$11)-1, H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:H551)=SUM($11:$11)-1, I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:I551)=SUM($11:$11)-1, J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:J551)=SUM($11:$11)-1, K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:K551)=SUM($11:$11)-1, L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G551:L551)=SUM($11:$11)-1, M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:M551)=SUM($11:$11)-1, N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:N551)=SUM($11:$11)-1, O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:O551)=SUM($11:$11)-1, P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:P551)=SUM($11:$11)-1, Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Q551)=SUM($11:$11)-1, R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:R551)=SUM($11:$11)-1, S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:S551)=SUM($11:$11)-1, T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:T551)=SUM($11:$11)-1, U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:U551)=SUM($11:$11)-1, V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:V551)=SUM($11:$11)-1, W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:W551)=SUM($11:$11)-1, X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:X551)=SUM($11:$11)-1, Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Y551)=SUM($11:$11)-1, Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Z551)=SUM($11:$11)-1, AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AA551)=SUM($11:$11)-1, AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AB551)=SUM($11:$11)-1, AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AC551)=SUM($11:$11)-1, AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AD551)=SUM($11:$11)-1, AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AE551)=SUM($11:$11)-1, AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AF551)=SUM($11:$11)-1, AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AG551)=SUM($11:$11)-1, AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AH551)=SUM($11:$11)-1, AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AI551)=SUM($11:$11)-1, AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AJ551)=SUM($11:$11)-1, AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AK551)=SUM($11:$11)-1, AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AL551)=SUM($11:$11)-1, AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AM551)=SUM($11:$11)-1, AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AN551)=SUM($11:$11)-1, AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AO551)=SUM($11:$11)-1, AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AP551)=SUM($11:$11)-1, AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AQ551)=SUM($11:$11)-1, AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AR551)=SUM($11:$11)-1, AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AS551)=SUM($11:$11)-1, AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AT551)=SUM($11:$11)-1, AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AU551)=SUM($11:$11)-1, AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AV551)=SUM($11:$11)-1, AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AW551)=SUM($11:$11)-1, AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AX551)=SUM($11:$11)-1, AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AY551)=SUM($11:$11)-1, AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AZ551)=SUM($11:$11)-1, BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BA551)=SUM($11:$11)-1, BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BB551)=SUM($11:$11)-1, BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BC551)=SUM($11:$11)-1, BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BD551)=SUM($11:$11)-1, BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BE551)=SUM($11:$11)-1, BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BF551)=SUM($11:$11)-1, BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BG551)=SUM($11:$11)-1, BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BH551)=SUM($11:$11)-1, BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BI551)=SUM($11:$11)-1, BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BJ551)=SUM($11:$11)-1, BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BK551)=SUM($11:$11)-1, BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BL551)=SUM($11:$11)-1, BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BM551)=SUM($11:$11)-1, BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BN551)=SUM($11:$11)-1, BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BO551)=SUM($11:$11)-1, BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BP551)=SUM($11:$11)-1, BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BQ551)=SUM($11:$11)-1, BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BR551)=SUM($11:$11)-1, BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BS551)=SUM($11:$11)-1, BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BT551)=SUM($11:$11)-1, BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G552:G552)=SUM($11:$11)-1, H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:H552)=SUM($11:$11)-1, I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:I552)=SUM($11:$11)-1, J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:J552)=SUM($11:$11)-1, K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:K552)=SUM($11:$11)-1, L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G552:L552)=SUM($11:$11)-1, M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:M552)=SUM($11:$11)-1, N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:N552)=SUM($11:$11)-1, O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:O552)=SUM($11:$11)-1, P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:P552)=SUM($11:$11)-1, Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Q552)=SUM($11:$11)-1, R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:R552)=SUM($11:$11)-1, S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:S552)=SUM($11:$11)-1, T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:T552)=SUM($11:$11)-1, U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:U552)=SUM($11:$11)-1, V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:V552)=SUM($11:$11)-1, W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:W552)=SUM($11:$11)-1, X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:X552)=SUM($11:$11)-1, Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Y552)=SUM($11:$11)-1, Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Z552)=SUM($11:$11)-1, AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AA552)=SUM($11:$11)-1, AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AB552)=SUM($11:$11)-1, AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AC552)=SUM($11:$11)-1, AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AD552)=SUM($11:$11)-1, AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AE552)=SUM($11:$11)-1, AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AF552)=SUM($11:$11)-1, AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AG552)=SUM($11:$11)-1, AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AH552)=SUM($11:$11)-1, AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AI552)=SUM($11:$11)-1, AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AJ552)=SUM($11:$11)-1, AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AK552)=SUM($11:$11)-1, AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AL552)=SUM($11:$11)-1, AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AM552)=SUM($11:$11)-1, AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AN552)=SUM($11:$11)-1, AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AO552)=SUM($11:$11)-1, AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AP552)=SUM($11:$11)-1, AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AQ552)=SUM($11:$11)-1, AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AR552)=SUM($11:$11)-1, AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AS552)=SUM($11:$11)-1, AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AT552)=SUM($11:$11)-1, AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AU552)=SUM($11:$11)-1, AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AV552)=SUM($11:$11)-1, AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AW552)=SUM($11:$11)-1, AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AX552)=SUM($11:$11)-1, AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AY552)=SUM($11:$11)-1, AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AZ552)=SUM($11:$11)-1, BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BA552)=SUM($11:$11)-1, BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BB552)=SUM($11:$11)-1, BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BC552)=SUM($11:$11)-1, BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BD552)=SUM($11:$11)-1, BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BE552)=SUM($11:$11)-1, BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BF552)=SUM($11:$11)-1, BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BG552)=SUM($11:$11)-1, BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BH552)=SUM($11:$11)-1, BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BI552)=SUM($11:$11)-1, BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BJ552)=SUM($11:$11)-1, BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BK552)=SUM($11:$11)-1, BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BL552)=SUM($11:$11)-1, BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BM552)=SUM($11:$11)-1, BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BN552)=SUM($11:$11)-1, BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BO552)=SUM($11:$11)-1, BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BP552)=SUM($11:$11)-1, BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BQ552)=SUM($11:$11)-1, BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BR552)=SUM($11:$11)-1, BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BS552)=SUM($11:$11)-1, BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BT552)=SUM($11:$11)-1, BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G553:G553)=SUM($11:$11)-1, H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:H553)=SUM($11:$11)-1, I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:I553)=SUM($11:$11)-1, J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:J553)=SUM($11:$11)-1, K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:K553)=SUM($11:$11)-1, L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G553:L553)=SUM($11:$11)-1, M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:M553)=SUM($11:$11)-1, N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:N553)=SUM($11:$11)-1, O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:O553)=SUM($11:$11)-1, P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:P553)=SUM($11:$11)-1, Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Q553)=SUM($11:$11)-1, R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:R553)=SUM($11:$11)-1, S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:S553)=SUM($11:$11)-1, T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:T553)=SUM($11:$11)-1, U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:U553)=SUM($11:$11)-1, V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:V553)=SUM($11:$11)-1, W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:W553)=SUM($11:$11)-1, X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:X553)=SUM($11:$11)-1, Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Y553)=SUM($11:$11)-1, Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Z553)=SUM($11:$11)-1, AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AA553)=SUM($11:$11)-1, AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AB553)=SUM($11:$11)-1, AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AC553)=SUM($11:$11)-1, AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AD553)=SUM($11:$11)-1, AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AE553)=SUM($11:$11)-1, AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AF553)=SUM($11:$11)-1, AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AG553)=SUM($11:$11)-1, AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AH553)=SUM($11:$11)-1, AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AI553)=SUM($11:$11)-1, AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AJ553)=SUM($11:$11)-1, AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AK553)=SUM($11:$11)-1, AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AL553)=SUM($11:$11)-1, AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AM553)=SUM($11:$11)-1, AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AN553)=SUM($11:$11)-1, AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AO553)=SUM($11:$11)-1, AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AP553)=SUM($11:$11)-1, AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AQ553)=SUM($11:$11)-1, AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AR553)=SUM($11:$11)-1, AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AS553)=SUM($11:$11)-1, AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AT553)=SUM($11:$11)-1, AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AU553)=SUM($11:$11)-1, AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AV553)=SUM($11:$11)-1, AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AW553)=SUM($11:$11)-1, AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AX553)=SUM($11:$11)-1, AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AY553)=SUM($11:$11)-1, AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AZ553)=SUM($11:$11)-1, BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BA553)=SUM($11:$11)-1, BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BB553)=SUM($11:$11)-1, BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BC553)=SUM($11:$11)-1, BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BD553)=SUM($11:$11)-1, BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BE553)=SUM($11:$11)-1, BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BF553)=SUM($11:$11)-1, BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BG553)=SUM($11:$11)-1, BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BH553)=SUM($11:$11)-1, BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BI553)=SUM($11:$11)-1, BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BJ553)=SUM($11:$11)-1, BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BK553)=SUM($11:$11)-1, BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BL553)=SUM($11:$11)-1, BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BM553)=SUM($11:$11)-1, BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BN553)=SUM($11:$11)-1, BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BO553)=SUM($11:$11)-1, BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BP553)=SUM($11:$11)-1, BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BQ553)=SUM($11:$11)-1, BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BR553)=SUM($11:$11)-1, BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BS553)=SUM($11:$11)-1, BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BT553)=SUM($11:$11)-1, BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G554:G554)=SUM($11:$11)-1, H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:H554)=SUM($11:$11)-1, I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:I554)=SUM($11:$11)-1, J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:J554)=SUM($11:$11)-1, K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:K554)=SUM($11:$11)-1, L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G554:L554)=SUM($11:$11)-1, M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:M554)=SUM($11:$11)-1, N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:N554)=SUM($11:$11)-1, O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:O554)=SUM($11:$11)-1, P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:P554)=SUM($11:$11)-1, Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Q554)=SUM($11:$11)-1, R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:R554)=SUM($11:$11)-1, S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:S554)=SUM($11:$11)-1, T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:T554)=SUM($11:$11)-1, U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:U554)=SUM($11:$11)-1, V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:V554)=SUM($11:$11)-1, W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:W554)=SUM($11:$11)-1, X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:X554)=SUM($11:$11)-1, Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Y554)=SUM($11:$11)-1, Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Z554)=SUM($11:$11)-1, AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AA554)=SUM($11:$11)-1, AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AB554)=SUM($11:$11)-1, AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AC554)=SUM($11:$11)-1, AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AD554)=SUM($11:$11)-1, AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AE554)=SUM($11:$11)-1, AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AF554)=SUM($11:$11)-1, AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AG554)=SUM($11:$11)-1, AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AH554)=SUM($11:$11)-1, AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AI554)=SUM($11:$11)-1, AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AJ554)=SUM($11:$11)-1, AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AK554)=SUM($11:$11)-1, AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AL554)=SUM($11:$11)-1, AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AM554)=SUM($11:$11)-1, AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AN554)=SUM($11:$11)-1, AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AO554)=SUM($11:$11)-1, AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AP554)=SUM($11:$11)-1, AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AQ554)=SUM($11:$11)-1, AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AR554)=SUM($11:$11)-1, AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AS554)=SUM($11:$11)-1, AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AT554)=SUM($11:$11)-1, AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AU554)=SUM($11:$11)-1, AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AV554)=SUM($11:$11)-1, AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AW554)=SUM($11:$11)-1, AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AX554)=SUM($11:$11)-1, AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AY554)=SUM($11:$11)-1, AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AZ554)=SUM($11:$11)-1, BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BA554)=SUM($11:$11)-1, BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BB554)=SUM($11:$11)-1, BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BC554)=SUM($11:$11)-1, BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BD554)=SUM($11:$11)-1, BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BE554)=SUM($11:$11)-1, BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BF554)=SUM($11:$11)-1, BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BG554)=SUM($11:$11)-1, BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BH554)=SUM($11:$11)-1, BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BI554)=SUM($11:$11)-1, BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BJ554)=SUM($11:$11)-1, BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BK554)=SUM($11:$11)-1, BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BL554)=SUM($11:$11)-1, BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BM554)=SUM($11:$11)-1, BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BN554)=SUM($11:$11)-1, BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BO554)=SUM($11:$11)-1, BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BP554)=SUM($11:$11)-1, BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BQ554)=SUM($11:$11)-1, BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BR554)=SUM($11:$11)-1, BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BS554)=SUM($11:$11)-1, BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BT554)=SUM($11:$11)-1, BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G555:G555)=SUM($11:$11)-1, H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:H555)=SUM($11:$11)-1, I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:I555)=SUM($11:$11)-1, J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:J555)=SUM($11:$11)-1, K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:K555)=SUM($11:$11)-1, L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G555:L555)=SUM($11:$11)-1, M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:M555)=SUM($11:$11)-1, N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:N555)=SUM($11:$11)-1, O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:O555)=SUM($11:$11)-1, P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:P555)=SUM($11:$11)-1, Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Q555)=SUM($11:$11)-1, R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:R555)=SUM($11:$11)-1, S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:S555)=SUM($11:$11)-1, T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:T555)=SUM($11:$11)-1, U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:U555)=SUM($11:$11)-1, V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:V555)=SUM($11:$11)-1, W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:W555)=SUM($11:$11)-1, X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:X555)=SUM($11:$11)-1, Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Y555)=SUM($11:$11)-1, Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Z555)=SUM($11:$11)-1, AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AA555)=SUM($11:$11)-1, AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AB555)=SUM($11:$11)-1, AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AC555)=SUM($11:$11)-1, AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AD555)=SUM($11:$11)-1, AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AE555)=SUM($11:$11)-1, AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AF555)=SUM($11:$11)-1, AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AG555)=SUM($11:$11)-1, AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AH555)=SUM($11:$11)-1, AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AI555)=SUM($11:$11)-1, AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AJ555)=SUM($11:$11)-1, AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AK555)=SUM($11:$11)-1, AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AL555)=SUM($11:$11)-1, AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AM555)=SUM($11:$11)-1, AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AN555)=SUM($11:$11)-1, AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AO555)=SUM($11:$11)-1, AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AP555)=SUM($11:$11)-1, AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AQ555)=SUM($11:$11)-1, AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AR555)=SUM($11:$11)-1, AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AS555)=SUM($11:$11)-1, AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AT555)=SUM($11:$11)-1, AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AU555)=SUM($11:$11)-1, AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AV555)=SUM($11:$11)-1, AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AW555)=SUM($11:$11)-1, AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AX555)=SUM($11:$11)-1, AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AY555)=SUM($11:$11)-1, AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AZ555)=SUM($11:$11)-1, BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BA555)=SUM($11:$11)-1, BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BB555)=SUM($11:$11)-1, BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BC555)=SUM($11:$11)-1, BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BD555)=SUM($11:$11)-1, BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BE555)=SUM($11:$11)-1, BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BF555)=SUM($11:$11)-1, BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BG555)=SUM($11:$11)-1, BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BH555)=SUM($11:$11)-1, BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BI555)=SUM($11:$11)-1, BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BJ555)=SUM($11:$11)-1, BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BK555)=SUM($11:$11)-1, BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BL555)=SUM($11:$11)-1, BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BM555)=SUM($11:$11)-1, BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BN555)=SUM($11:$11)-1, BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BO555)=SUM($11:$11)-1, BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BP555)=SUM($11:$11)-1, BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BQ555)=SUM($11:$11)-1, BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BR555)=SUM($11:$11)-1, BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BS555)=SUM($11:$11)-1, BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BT555)=SUM($11:$11)-1, BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G556:G556)=SUM($11:$11)-1, H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:H556)=SUM($11:$11)-1, I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:I556)=SUM($11:$11)-1, J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:J556)=SUM($11:$11)-1, K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:K556)=SUM($11:$11)-1, L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G556:L556)=SUM($11:$11)-1, M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:M556)=SUM($11:$11)-1, N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:N556)=SUM($11:$11)-1, O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:O556)=SUM($11:$11)-1, P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:P556)=SUM($11:$11)-1, Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Q556)=SUM($11:$11)-1, R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:R556)=SUM($11:$11)-1, S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:S556)=SUM($11:$11)-1, T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:T556)=SUM($11:$11)-1, U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:U556)=SUM($11:$11)-1, V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:V556)=SUM($11:$11)-1, W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:W556)=SUM($11:$11)-1, X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:X556)=SUM($11:$11)-1, Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Y556)=SUM($11:$11)-1, Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Z556)=SUM($11:$11)-1, AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AA556)=SUM($11:$11)-1, AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AB556)=SUM($11:$11)-1, AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AC556)=SUM($11:$11)-1, AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AD556)=SUM($11:$11)-1, AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AE556)=SUM($11:$11)-1, AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AF556)=SUM($11:$11)-1, AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AG556)=SUM($11:$11)-1, AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AH556)=SUM($11:$11)-1, AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AI556)=SUM($11:$11)-1, AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AJ556)=SUM($11:$11)-1, AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AK556)=SUM($11:$11)-1, AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AL556)=SUM($11:$11)-1, AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AM556)=SUM($11:$11)-1, AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AN556)=SUM($11:$11)-1, AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AO556)=SUM($11:$11)-1, AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AP556)=SUM($11:$11)-1, AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AQ556)=SUM($11:$11)-1, AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AR556)=SUM($11:$11)-1, AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AS556)=SUM($11:$11)-1, AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AT556)=SUM($11:$11)-1, AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AU556)=SUM($11:$11)-1, AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AV556)=SUM($11:$11)-1, AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AW556)=SUM($11:$11)-1, AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AX556)=SUM($11:$11)-1, AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AY556)=SUM($11:$11)-1, AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AZ556)=SUM($11:$11)-1, BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BA556)=SUM($11:$11)-1, BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BB556)=SUM($11:$11)-1, BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BC556)=SUM($11:$11)-1, BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BD556)=SUM($11:$11)-1, BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BE556)=SUM($11:$11)-1, BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BF556)=SUM($11:$11)-1, BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BG556)=SUM($11:$11)-1, BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BH556)=SUM($11:$11)-1, BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BI556)=SUM($11:$11)-1, BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BJ556)=SUM($11:$11)-1, BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BK556)=SUM($11:$11)-1, BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BL556)=SUM($11:$11)-1, BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BM556)=SUM($11:$11)-1, BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BN556)=SUM($11:$11)-1, BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BO556)=SUM($11:$11)-1, BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BP556)=SUM($11:$11)-1, BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BQ556)=SUM($11:$11)-1, BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BR556)=SUM($11:$11)-1, BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BS556)=SUM($11:$11)-1, BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BT556)=SUM($11:$11)-1, BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Buildings (system)",null,null,{"$f":"IF(COUNTA($G557:G557)=SUM($11:$11)-1, H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:H557)=SUM($11:$11)-1, I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:I557)=SUM($11:$11)-1, J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:J557)=SUM($11:$11)-1, K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:K557)=SUM($11:$11)-1, L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":102.87929045843315},{"$f":"IF(COUNTA($G557:L557)=SUM($11:$11)-1, M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:M557)=SUM($11:$11)-1, N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:N557)=SUM($11:$11)-1, O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:O557)=SUM($11:$11)-1, P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:P557)=SUM($11:$11)-1, Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Q557)=SUM($11:$11)-1, R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:R557)=SUM($11:$11)-1, S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:S557)=SUM($11:$11)-1, T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:T557)=SUM($11:$11)-1, U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:U557)=SUM($11:$11)-1, V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:V557)=SUM($11:$11)-1, W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:W557)=SUM($11:$11)-1, X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:X557)=SUM($11:$11)-1, Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Y557)=SUM($11:$11)-1, Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Z557)=SUM($11:$11)-1, AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AA557)=SUM($11:$11)-1, AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AB557)=SUM($11:$11)-1, AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AC557)=SUM($11:$11)-1, AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AD557)=SUM($11:$11)-1, AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AE557)=SUM($11:$11)-1, AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AF557)=SUM($11:$11)-1, AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AG557)=SUM($11:$11)-1, AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AH557)=SUM($11:$11)-1, AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AI557)=SUM($11:$11)-1, AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AJ557)=SUM($11:$11)-1, AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AK557)=SUM($11:$11)-1, AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AL557)=SUM($11:$11)-1, AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AM557)=SUM($11:$11)-1, AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AN557)=SUM($11:$11)-1, AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AO557)=SUM($11:$11)-1, AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AP557)=SUM($11:$11)-1, AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AQ557)=SUM($11:$11)-1, AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AR557)=SUM($11:$11)-1, AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AS557)=SUM($11:$11)-1, AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AT557)=SUM($11:$11)-1, AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AU557)=SUM($11:$11)-1, AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AV557)=SUM($11:$11)-1, AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AW557)=SUM($11:$11)-1, AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AX557)=SUM($11:$11)-1, AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AY557)=SUM($11:$11)-1, AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AZ557)=SUM($11:$11)-1, BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BA557)=SUM($11:$11)-1, BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BB557)=SUM($11:$11)-1, BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BC557)=SUM($11:$11)-1, BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BD557)=SUM($11:$11)-1, BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BE557)=SUM($11:$11)-1, BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BF557)=SUM($11:$11)-1, BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BG557)=SUM($11:$11)-1, BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BH557)=SUM($11:$11)-1, BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BI557)=SUM($11:$11)-1, BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BJ557)=SUM($11:$11)-1, BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BK557)=SUM($11:$11)-1, BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BL557)=SUM($11:$11)-1, BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BM557)=SUM($11:$11)-1, BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BN557)=SUM($11:$11)-1, BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BO557)=SUM($11:$11)-1, BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BP557)=SUM($11:$11)-1, BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BQ557)=SUM($11:$11)-1, BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BR557)=SUM($11:$11)-1, BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BS557)=SUM($11:$11)-1, BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BT557)=SUM($11:$11)-1, BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Buildings (non-system)",null,null,{"$f":"IF(COUNTA($G558:G558)=SUM($11:$11)-1, H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:H558)=SUM($11:$11)-1, I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:I558)=SUM($11:$11)-1, J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:J558)=SUM($11:$11)-1, K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:K558)=SUM($11:$11)-1, L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":512.20221979579037},{"$f":"IF(COUNTA($G558:L558)=SUM($11:$11)-1, M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:M558)=SUM($11:$11)-1, N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:N558)=SUM($11:$11)-1, O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:O558)=SUM($11:$11)-1, P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:P558)=SUM($11:$11)-1, Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Q558)=SUM($11:$11)-1, R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:R558)=SUM($11:$11)-1, S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:S558)=SUM($11:$11)-1, T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:T558)=SUM($11:$11)-1, U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:U558)=SUM($11:$11)-1, V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:V558)=SUM($11:$11)-1, W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:W558)=SUM($11:$11)-1, X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:X558)=SUM($11:$11)-1, Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Y558)=SUM($11:$11)-1, Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Z558)=SUM($11:$11)-1, AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AA558)=SUM($11:$11)-1, AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AB558)=SUM($11:$11)-1, AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AC558)=SUM($11:$11)-1, AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AD558)=SUM($11:$11)-1, AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AE558)=SUM($11:$11)-1, AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AF558)=SUM($11:$11)-1, AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AG558)=SUM($11:$11)-1, AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AH558)=SUM($11:$11)-1, AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AI558)=SUM($11:$11)-1, AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AJ558)=SUM($11:$11)-1, AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AK558)=SUM($11:$11)-1, AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AL558)=SUM($11:$11)-1, AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AM558)=SUM($11:$11)-1, AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AN558)=SUM($11:$11)-1, AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AO558)=SUM($11:$11)-1, AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AP558)=SUM($11:$11)-1, AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AQ558)=SUM($11:$11)-1, AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AR558)=SUM($11:$11)-1, AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AS558)=SUM($11:$11)-1, AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AT558)=SUM($11:$11)-1, AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AU558)=SUM($11:$11)-1, AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AV558)=SUM($11:$11)-1, AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AW558)=SUM($11:$11)-1, AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AX558)=SUM($11:$11)-1, AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AY558)=SUM($11:$11)-1, AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AZ558)=SUM($11:$11)-1, BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BA558)=SUM($11:$11)-1, BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BB558)=SUM($11:$11)-1, BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BC558)=SUM($11:$11)-1, BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BD558)=SUM($11:$11)-1, BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BE558)=SUM($11:$11)-1, BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BF558)=SUM($11:$11)-1, BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BG558)=SUM($11:$11)-1, BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BH558)=SUM($11:$11)-1, BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BI558)=SUM($11:$11)-1, BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BJ558)=SUM($11:$11)-1, BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BK558)=SUM($11:$11)-1, BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BL558)=SUM($11:$11)-1, BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BM558)=SUM($11:$11)-1, BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BN558)=SUM($11:$11)-1, BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BO558)=SUM($11:$11)-1, BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BP558)=SUM($11:$11)-1, BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BQ558)=SUM($11:$11)-1, BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BR558)=SUM($11:$11)-1, BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BS558)=SUM($11:$11)-1, BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BT558)=SUM($11:$11)-1, BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"In-house software",null,null,{"$f":"IF(COUNTA($G559:G559)=SUM($11:$11)-1, H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:H559)=SUM($11:$11)-1, I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:I559)=SUM($11:$11)-1, J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:J559)=SUM($11:$11)-1, K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:K559)=SUM($11:$11)-1, L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":192.55346437168097},{"$f":"IF(COUNTA($G559:L559)=SUM($11:$11)-1, M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:M559)=SUM($11:$11)-1, N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:N559)=SUM($11:$11)-1, O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:O559)=SUM($11:$11)-1, P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:P559)=SUM($11:$11)-1, Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Q559)=SUM($11:$11)-1, R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:R559)=SUM($11:$11)-1, S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:S559)=SUM($11:$11)-1, T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:T559)=SUM($11:$11)-1, U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:U559)=SUM($11:$11)-1, V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:V559)=SUM($11:$11)-1, W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:W559)=SUM($11:$11)-1, X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:X559)=SUM($11:$11)-1, Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Y559)=SUM($11:$11)-1, Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Z559)=SUM($11:$11)-1, AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AA559)=SUM($11:$11)-1, AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AB559)=SUM($11:$11)-1, AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AC559)=SUM($11:$11)-1, AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AD559)=SUM($11:$11)-1, AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AE559)=SUM($11:$11)-1, AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AF559)=SUM($11:$11)-1, AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AG559)=SUM($11:$11)-1, AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AH559)=SUM($11:$11)-1, AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AI559)=SUM($11:$11)-1, AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AJ559)=SUM($11:$11)-1, AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AK559)=SUM($11:$11)-1, AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AL559)=SUM($11:$11)-1, AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AM559)=SUM($11:$11)-1, AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AN559)=SUM($11:$11)-1, AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AO559)=SUM($11:$11)-1, AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AP559)=SUM($11:$11)-1, AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AQ559)=SUM($11:$11)-1, AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AR559)=SUM($11:$11)-1, AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AS559)=SUM($11:$11)-1, AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AT559)=SUM($11:$11)-1, AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AU559)=SUM($11:$11)-1, AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AV559)=SUM($11:$11)-1, AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AW559)=SUM($11:$11)-1, AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AX559)=SUM($11:$11)-1, AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AY559)=SUM($11:$11)-1, AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AZ559)=SUM($11:$11)-1, BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BA559)=SUM($11:$11)-1, BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BB559)=SUM($11:$11)-1, BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BC559)=SUM($11:$11)-1, BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BD559)=SUM($11:$11)-1, BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BE559)=SUM($11:$11)-1, BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BF559)=SUM($11:$11)-1, BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BG559)=SUM($11:$11)-1, BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BH559)=SUM($11:$11)-1, BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BI559)=SUM($11:$11)-1, BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BJ559)=SUM($11:$11)-1, BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BK559)=SUM($11:$11)-1, BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BL559)=SUM($11:$11)-1, BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BM559)=SUM($11:$11)-1, BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BN559)=SUM($11:$11)-1, BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BO559)=SUM($11:$11)-1, BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BP559)=SUM($11:$11)-1, BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BQ559)=SUM($11:$11)-1, BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BR559)=SUM($11:$11)-1, BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BS559)=SUM($11:$11)-1, BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BT559)=SUM($11:$11)-1, BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G560:G560)=SUM($11:$11)-1, H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:H560)=SUM($11:$11)-1, I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:I560)=SUM($11:$11)-1, J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:J560)=SUM($11:$11)-1, K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:K560)=SUM($11:$11)-1, L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":27.014364504575465},{"$f":"IF(COUNTA($G560:L560)=SUM($11:$11)-1, M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:M560)=SUM($11:$11)-1, N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:N560)=SUM($11:$11)-1, O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:O560)=SUM($11:$11)-1, P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:P560)=SUM($11:$11)-1, Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Q560)=SUM($11:$11)-1, R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:R560)=SUM($11:$11)-1, S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:S560)=SUM($11:$11)-1, T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:T560)=SUM($11:$11)-1, U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:U560)=SUM($11:$11)-1, V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:V560)=SUM($11:$11)-1, W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:W560)=SUM($11:$11)-1, X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:X560)=SUM($11:$11)-1, Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Y560)=SUM($11:$11)-1, Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Z560)=SUM($11:$11)-1, AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AA560)=SUM($11:$11)-1, AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AB560)=SUM($11:$11)-1, AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AC560)=SUM($11:$11)-1, AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AD560)=SUM($11:$11)-1, AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AE560)=SUM($11:$11)-1, AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AF560)=SUM($11:$11)-1, AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AG560)=SUM($11:$11)-1, AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AH560)=SUM($11:$11)-1, AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AI560)=SUM($11:$11)-1, AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AJ560)=SUM($11:$11)-1, AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AK560)=SUM($11:$11)-1, AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AL560)=SUM($11:$11)-1, AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AM560)=SUM($11:$11)-1, AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AN560)=SUM($11:$11)-1, AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AO560)=SUM($11:$11)-1, AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AP560)=SUM($11:$11)-1, AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AQ560)=SUM($11:$11)-1, AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AR560)=SUM($11:$11)-1, AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AS560)=SUM($11:$11)-1, AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AT560)=SUM($11:$11)-1, AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AU560)=SUM($11:$11)-1, AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AV560)=SUM($11:$11)-1, AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AW560)=SUM($11:$11)-1, AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AX560)=SUM($11:$11)-1, AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AY560)=SUM($11:$11)-1, AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AZ560)=SUM($11:$11)-1, BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BA560)=SUM($11:$11)-1, BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BB560)=SUM($11:$11)-1, BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BC560)=SUM($11:$11)-1, BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BD560)=SUM($11:$11)-1, BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BE560)=SUM($11:$11)-1, BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BF560)=SUM($11:$11)-1, BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BG560)=SUM($11:$11)-1, BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BH560)=SUM($11:$11)-1, BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BI560)=SUM($11:$11)-1, BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BJ560)=SUM($11:$11)-1, BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BK560)=SUM($11:$11)-1, BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BL560)=SUM($11:$11)-1, BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BM560)=SUM($11:$11)-1, BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BN560)=SUM($11:$11)-1, BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BO560)=SUM($11:$11)-1, BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BP560)=SUM($11:$11)-1, BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BQ560)=SUM($11:$11)-1, BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BR560)=SUM($11:$11)-1, BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BS560)=SUM($11:$11)-1, BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BT560)=SUM($11:$11)-1, BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$511:H$560)","v":0},{"$f":"SUM(I$511:I$560)","v":0},0,0,16035.751553290582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$511:BU$560)","v":0}]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8) & \" - TAB input - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AUSGRID - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2017-18"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2018-19"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2083-84"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"AUSGRID"}]
[null,null,null,null,"First regulatory year for tracking",null,null,{"$f":"'RAB input'!H9","v":"2019-20"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2019-24"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2019-20)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E25","v":"Sub-transmission lines and cables"},null,1333.6307550664201,73.363545250000001,49.227416480000002,37.757643889999997,54.825560000000003,47.550052143680212,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E26","v":"Cable tunnel (dx)"},null,129.09410006074202,0.24626729,0.63749798999999996,0.74982196000000001,0.45805499999999999,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E27","v":"Distribution lines and cables"},null,2318.849123505076,151.35693423999999,120.33885810000001,118.06499587,134.28956099999999,147.448182575202,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E28","v":"Substations"},null,2882.9191181147598,104.65231967,87.887392079999984,79.538756239999984,126.72550200000001,129.22540318728278,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E29","v":"Transformers"},null,484.08795897157432,24.842204719999998,16.87105433,20.602913040000001,31.505262000000002,37.189367955146793,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E30","v":"Low Voltage Lines and Cables"},null,1703.9408113049133,109.66411852000002,125.16545496000001,195.85239887999998,227.414017,181.24570269941671,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E31","v":"Customer Metering and Load Control"},null,23.039158681999105,8.9999999999999999E-8,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E32","v":"Customer Metering (digital)"},null,2.6451333333333329E-5,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E33","v":"Communications (digital) - dx"},null,30.859150678511138,25.579546350000001,19.011602190000001,24.292778500000001,29.079993000000002,28.66726632,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E34","v":"Total Communications"},null,0.35957333189189356,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E35","v":"System IT (dx)"},null,14.917989327142855,4.6553589400000002,9.2001051799999995,11.553207949999999,16.130058999999999,31.622043319999996,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E36","v":"Ancillary substation equipment (dx)"},null,81.316171556507172,17.82822212,7.5564637600000015,9.8991165500000005,13.766045,3.0476671899999999,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E37","v":"Land and Easements"},null,329.12558298611657,9.2417499999999375E-3,4.6089120000000004E-2,0.27873223999999996,4.5000000000000003E-5,0.50000003999999998,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E38","v":"Furniture, fittings, plant and equipment"},null,21.36914042951712,1.9013023200000003,1.9097725400000001,2.3572687300000004,4.0586630000000001,1.5656777400000002,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'RAB input'!E39","v":"Land (non-system)"},null,-6.5292017512580109,-0.56509506999999992,0,0,4.6590059999999998,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'RAB input'!E40","v":"Other non system assets"},null,1.7630699585714293,0,4.5598319999999998E-2,0.37059122,0.121619,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'RAB input'!E41","v":"IT systems"},null,145.50459294750002,5.2527749000000004,2.8993625300000003,2.4118552000000002,14.588452,26.261926217475931,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'RAB input'!E42","v":"Motor vehicles"},null,99.07010147975987,13.40094197,8.2789154399999987,16.37557739,27.540499000000001,41.224377520000004,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'RAB input'!E43","v":"Land (non-system) depreciation"},null,0,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'RAB input'!E44","v":"Enterprise resource platform"},null,0,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'RAB input'!E45","v":"Distribution Leases (Network)"},null,0,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'RAB input'!E46","v":"Distribution Leases (Non-network)"},null,0,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'RAB input'!E47","v":"Composite poles"},null,0,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E48","v":0},null,null,0,0,0,0,0]
[null,null,null,25,{"$f":"'RAB input'!E49","v":0},null,null,0,0,0,0,0]
[null,null,null,26,{"$f":"'RAB input'!E50","v":0},null,null,0,0,0,0,0]
[null,null,null,27,{"$f":"'RAB input'!E51","v":0},null,null,0,0,0,0,0]
[null,null,null,28,{"$f":"'RAB input'!E52","v":0},null,null,0,0,0,0,0]
[null,null,null,29,{"$f":"'RAB input'!E53","v":0},null,null,0,0,0,0,0]
[null,null,null,30,{"$f":"'RAB input'!E54","v":0},null,null,0,0,0,0,0]
[null,null,null,31,{"$f":"'RAB input'!E55","v":0},null,null,0,0,0,0,0]
[null,null,null,32,{"$f":"'RAB input'!E56","v":0},null,null,0,0,0,0,0]
[null,null,null,33,{"$f":"'RAB input'!E57","v":0},null,null,0,0,0,0,0]
[null,null,null,34,{"$f":"'RAB input'!E58","v":0},null,null,0,0,0,0,0]
[null,null,null,35,{"$f":"'RAB input'!E59","v":0},null,null,0,0,0,0,0]
[null,null,null,36,{"$f":"'RAB input'!E60","v":0},null,null,0,0,0,0,0]
[null,null,null,37,{"$f":"'RAB input'!E61","v":0},null,null,0,0,0,0,0]
[null,null,null,38,{"$f":"'RAB input'!E62","v":0},null,null,0,0,0,0,0]
[null,null,null,39,{"$f":"'RAB input'!E63","v":0},null,null,0,0,0,0,0]
[null,null,null,40,{"$f":"'RAB input'!E64","v":0},null,null,0,0,0,0,0]
[null,null,null,41,{"$f":"'RAB input'!E65","v":0},null,null,0,0,0,0,0]
[null,null,null,42,{"$f":"'RAB input'!E66","v":0},null,null,0,0,0,0,0]
[null,null,null,43,{"$f":"'RAB input'!E67","v":0},null,null,0,0,0,0,0]
[null,null,null,44,{"$f":"'RAB input'!E68","v":0},null,null,0,0,0,0,0]
[null,null,null,45,{"$f":"'RAB input'!E69","v":0},null,null,0,0,0,0,0]
[null,null,null,46,{"$f":"'RAB input'!E70","v":0},null,null,0,0,0,0,0]
[null,null,null,47,{"$f":"'RAB input'!E71","v":"Buildings (system)"},null,0,19.24218449,20.197611949999999,25.376529640000001,25.589884000000001,8.0178808300000011,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E72","v":"Buildings (non-system)"},null,367.55406178189298,20.634969569999999,3.52271512,10.871830119999998,9.9302360000000007,75.887918450000015,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E73","v":"In-house software"},null,0,41.986310880000005,26.628352419999999,38.37841718,77.141030000000001,45.781608432524081,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E74","v":"Equity raising costs"},null,20.332468647955043,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":9981.2037535309264},{"$f":"SUM(H18:H67)","v":614.0511479999999},499.42426251000001,594.73243459999992,797.823488,805.23507462072826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},{"$f":"SUM(BU18:BU67)","v":0}]
[]
[null,null,null,"Actual immediately expensed capex - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2019-20)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2020-21)"},"Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines and cables"},null,null,0.44016899999999998,1.1758630000000001,1.6660140000000001,1.7531559999999999,1.9023677217363131]
[null,null,null,null,"Cable tunnel (dx)"]
[null,null,null,null,"Distribution lines and cables",null,null,null,0.16034899999999999,0.120393,null,6.8870552214418831E-2]
[null,null,null,null,"Substations",null,null,2.1929210000000001,0.56498999999999999,1.265574,1.6115900000000001,3.1488214645873116]
[null,null,null,null,"Transformers",null,null,null,4.7070000000000002E-3,0.13004499999999999]
[null,null,null,null,"Low Voltage Lines and Cables"]
[null,null,null,null,"Customer Metering and Load Control"]
[null,null,null,null,"Customer Metering (digital)"]
[null,null,null,null,"Communications (digital) - dx"]
[null,null,null,null,"Total Communications"]
[null,null,null,null,"System IT (dx)"]
[null,null,null,null,"Ancillary substation equipment (dx)",null,null,null,0.200873,0.329984]
[null,null,null,null,"Land and Easements"]
[null,null,null,null,"Furniture, fittings, plant and equipment"]
[null,null,null,null,"Land (non-system)"]
[null,null,null,null,"Other non system assets"]
[null,null,null,null,"IT systems"]
[null,null,null,null,"Motor vehicles"]
[null,null,null,null,"Land (non-system) depreciation"]
[null,null,null,null,"Enterprise resource platform"]
[null,null,null,null,"Distribution Leases (Network)"]
[null,null,null,null,"Distribution Leases (Non-network)"]
[null,null,null,null,"Composite poles"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (system)"]
[null,null,null,null,"Buildings (non-system)"]
[null,null,null,null,"In-house software"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":2.6330900000000002},2.1067819999999999,3.5120100000000001,3.3647460000000002,5.1200597385380435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},{"$f":"SUM(BT72:BT121)","v":0},{"$f":"SUM(BU72:BU121)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2019-20)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2020-21)"},"Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"Cable tunnel (dx)",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substations",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Customer Metering and Load Control",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Communications (digital) - dx",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land and Easements",null,null,0.128078,52.526296810000005,196.04268316,38.735061000000002,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Other non system assets",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Motor vehicles",null,null,3.0987809999999998,3.3678879900000003,2.5558755,2.5216910000000001,3.0912447074969847,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land (non-system) depreciation",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Composite poles",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,"Buildings (system)",null,null,0,3.3076120000000002,0,2.9176470000000001,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,0,0,0,0,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2018-19)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2019-24)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""}]
[null,null,null,null,"Cable tunnel (dx)",null,33.905740327206217,40]
[null,null,null,null,"Distribution lines and cables",null,37.70585013938333,48.7]
[null,null,null,null,"Low Voltage Lines and Cables",null,35.316244847161308,45.8]
[null,null,null,null,"Communications (digital) - dx",null,7.6278809044474922,10]
[null,null,null,null,"Land and Easements",null,"n/a","n/a"]
[null,null,null,null,"Land (non-system)",null,5,"n/a"]
[null,null,null,null,"Motor vehicles",null,10.947423913686059,20]
[null,null,null,null,"Enterprise resource platform",null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,"Buildings (system)",null,"n/a",40]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"Distribution lines and cables",null,null,58.033383369141177,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Transformers",null,null,45.887214388616371,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Communications (digital) - dx",null,null,10,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Ancillary substation equipment (dx)",null,null,15,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land (non-system)",null,null,"n/a",{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Other non system assets",null,null,29.444039815489198,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Motor vehicles",null,null,10.244186762015632,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Distribution Leases (Network)",null,null,0,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,"In-house software",null,null,5,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year TAB adjustments (2023-24)"},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines and cables"},null,null,null,null,null,null,-145.65872040755519]
[null,null,null,null,"Transformers",null,null,null,null,null,null,0]
[null,null,null,null,"Low Voltage Lines and Cables",null,null,null,null,null,null,0]
[null,null,null,null,"Total Communications",null,null,null,null,null,null,0]
[null,null,null,null,"Ancillary substation equipment (dx)",null,null,null,null,null,null,1.461315227017473]
[null,null,null,null,"Land (non-system)",null,null,null,null,null,null,210.86706165000001]
[null,null,null,null,"IT systems",null,null,null,null,null,null,0]
[null,null,null,null,"Distribution Leases (Network)",null,null,null,null,null,null,0.271173]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,"Buildings (non-system)",null,null,null,null,null,null,0]
[null,null,null,null,"In-house software",null,null,null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines and cables"},null,null,null,null,null,null,30.413012268683062]
[null,null,null,null,"Substations",null,null,null,null,null,null,26.243578699074355]
[null,null,null,null,"Customer Metering and Load Control",null,null,null,null,null,null,0]
[null,null,null,null,"System IT (dx)",null,null,null,null,null,null,0]
[null,null,null,null,"Ancillary substation equipment (dx)",null,null,null,null,null,null,8.4400882905897046]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"IT systems",null,null,null,null,null,null,0]
[null,null,null,null,"Distribution Leases (Network)",null,null,null,null,null,null,8.3599196822692523]
[null,null,null,null,"Composite poles",null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,"Buildings (non-system)",null,null,null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E18","v":"Sub-transmission lines and cables"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},29.308534473895413,{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Substations",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},29.777191955335088,{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Low Voltage Lines and Cables",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Customer Metering and Load Control",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Total Communications",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"IT systems",null,null,{"$f":"IF(H356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Enterprise resource platform",null,null,{"$f":"IF(H359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Composite poles",null,null,{"$f":"IF(H362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Buildings (system)",null,null,{"$f":"IF(H386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Buildings (non-system)",null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},0,{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Cable tunnel (dx)"},null,"SL","DV"]
[null,null,null,null,"Substations",null,"SL","DV"]
[null,null,null,null,"Customer Metering and Load Control",null,"SL","DV"]
[null,null,null,null,"Communications (digital) - dx",null,"SL","DV"]
[null,null,null,null,"Land and Easements",null,"SL","DV"]
[null,null,null,null,"Other non system assets",null,"SL","DV"]
[null,null,null,null,"IT systems",null,"SL","DV"]
[null,null,null,null,"Enterprise resource platform",null,"SL","DV"]
[null,null,null,null,"Distribution Leases (Network)",null,"SL","DV"]
[null,null,null,null,"Distribution Leases (Non-network)",null,"SL","DV"]
[null,null,null,null,"Composite poles",null,"SL","DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (system)",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Buildings (non-system)",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"In-house software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]

{"sheet":"RAB tracking","index":4,"n_rows":2054,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8) & \" - RAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AUSGRID - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2018-19)"},{"$f":"'RAB input'!G$4","v":"2018-19"},{"$f":"'RAB input'!H$4","v":"2019-20"},{"$f":"'RAB input'!I$4","v":"2020-21"},{"$f":"'RAB input'!J$4","v":"2021-22"},{"$f":"'RAB input'!K$4","v":"2022-23"},{"$f":"'RAB input'!L$4","v":"2023-24"},{"$f":"'RAB input'!M$4","v":"2024-25"},{"$f":"'RAB input'!N$4","v":"2025-26"},{"$f":"'RAB input'!O$4","v":"2026-27"},{"$f":"'RAB input'!P$4","v":"2027-28"},{"$f":"'RAB input'!Q$4","v":"2028-29"},{"$f":"'RAB input'!R$4","v":"2029-30"},{"$f":"'RAB input'!S$4","v":"2030-31"},{"$f":"'RAB input'!T$4","v":"2031-32"},{"$f":"'RAB input'!U$4","v":"2032-33"},{"$f":"'RAB input'!V$4","v":"2033-34"},{"$f":"'RAB input'!W$4","v":"2034-35"},{"$f":"'RAB input'!X$4","v":"2035-36"},{"$f":"'RAB input'!Y$4","v":"2036-37"},{"$f":"'RAB input'!Z$4","v":"2037-38"},{"$f":"'RAB input'!AA$4","v":"2038-39"},{"$f":"'RAB input'!AB$4","v":"2039-40"},{"$f":"'RAB input'!AC$4","v":"2040-41"},{"$f":"'RAB input'!AD$4","v":"2041-42"},{"$f":"'RAB input'!AE$4","v":"2042-43"},{"$f":"'RAB input'!AF$4","v":"2043-44"},{"$f":"'RAB input'!AG$4","v":"2044-45"},{"$f":"'RAB input'!AH$4","v":"2045-46"},{"$f":"'RAB input'!AI$4","v":"2046-47"},{"$f":"'RAB input'!AJ$4","v":"2047-48"},{"$f":"'RAB input'!AK$4","v":"2048-49"},{"$f":"'RAB input'!AL$4","v":"2049-50"},{"$f":"'RAB input'!AM$4","v":"2050-51"},{"$f":"'RAB input'!AN$4","v":"2051-52"},{"$f":"'RAB input'!AO$4","v":"2052-53"},{"$f":"'RAB input'!AP$4","v":"2053-54"},{"$f":"'RAB input'!AQ$4","v":"2054-55"},{"$f":"'RAB input'!AR$4","v":"2055-56"},{"$f":"'RAB input'!AS$4","v":"2056-57"},{"$f":"'RAB input'!AT$4","v":"2057-58"},{"$f":"'RAB input'!AU$4","v":"2058-59"},{"$f":"'RAB input'!AV$4","v":"2059-60"},{"$f":"'RAB input'!AW$4","v":"2060-61"},{"$f":"'RAB input'!AX$4","v":"2061-62"},{"$f":"'RAB input'!AY$4","v":"2062-63"},{"$f":"'RAB input'!AZ$4","v":"2063-64"},{"$f":"'RAB input'!BA$4","v":"2064-65"},{"$f":"'RAB input'!BB$4","v":"2065-66"},{"$f":"'RAB input'!BC$4","v":"2066-67"},{"$f":"'RAB input'!BD$4","v":"2067-68"},{"$f":"'RAB input'!BE$4","v":"2068-69"},{"$f":"'RAB input'!BF$4","v":"2069-70"},{"$f":"'RAB input'!BG$4","v":"2070-71"},{"$f":"'RAB input'!BH$4","v":"2071-72"},{"$f":"'RAB input'!BI$4","v":"2072-73"},{"$f":"'RAB input'!BJ$4","v":"2073-74"},{"$f":"'RAB input'!BK$4","v":"2074-75"},{"$f":"'RAB input'!BL$4","v":"2075-76"},{"$f":"'RAB input'!BM$4","v":"2076-77"},{"$f":"'RAB input'!BN$4","v":"2077-78"},{"$f":"'RAB input'!BO$4","v":"2078-79"},{"$f":"'RAB input'!BP$4","v":"2079-80"},{"$f":"'RAB input'!BQ$4","v":"2080-81"},{"$f":"'RAB input'!BR$4","v":"2081-82"},{"$f":"'RAB input'!BS$4","v":"2082-83"},{"$f":"'RAB input'!BT$4","v":"2083-84"},{"$f":"'RAB input'!BU$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0))","v":"Sub-transmission lines and cables"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E7)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E7)-INDEX('RAB input'!H$79:H$128,$E7)-INDEX('RAB input'!H$133:H$182,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E7)-INDEX('RAB input'!I$79:I$128,$E7)-INDEX('RAB input'!I$133:I$182,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E7)-INDEX('RAB input'!J$79:J$128,$E7)-INDEX('RAB input'!J$133:J$182,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E7)-INDEX('RAB input'!K$79:K$128,$E7)-INDEX('RAB input'!K$133:K$182,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E7)-INDEX('RAB input'!L$79:L$128,$E7)-INDEX('RAB input'!L$133:L$182,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E7)-INDEX('RAB input'!M$79:M$128,$E7)-INDEX('RAB input'!M$133:M$182,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E7)-INDEX('RAB input'!N$79:N$128,$E7)-INDEX('RAB input'!N$133:N$182,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E7)-INDEX('RAB input'!O$79:O$128,$E7)-INDEX('RAB input'!O$133:O$182,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E7)-INDEX('RAB input'!P$79:P$128,$E7)-INDEX('RAB input'!P$133:P$182,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E7)-INDEX('RAB input'!Q$79:Q$128,$E7)-INDEX('RAB input'!Q$133:Q$182,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E7)-INDEX('RAB input'!R$79:R$128,$E7)-INDEX('RAB input'!R$133:R$182,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E7)-INDEX('RAB input'!S$79:S$128,$E7)-INDEX('RAB input'!S$133:S$182,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E7)-INDEX('RAB input'!T$79:T$128,$E7)-INDEX('RAB input'!T$133:T$182,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E7)-INDEX('RAB input'!U$79:U$128,$E7)-INDEX('RAB input'!U$133:U$182,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E7)-INDEX('RAB input'!V$79:V$128,$E7)-INDEX('RAB input'!V$133:V$182,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E7)-INDEX('RAB input'!W$79:W$128,$E7)-INDEX('RAB input'!W$133:W$182,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E7)-INDEX('RAB input'!X$79:X$128,$E7)-INDEX('RAB input'!X$133:X$182,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E7)-INDEX('RAB input'!Y$79:Y$128,$E7)-INDEX('RAB input'!Y$133:Y$182,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E7)-INDEX('RAB input'!Z$79:Z$128,$E7)-INDEX('RAB input'!Z$133:Z$182,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E7)-INDEX('RAB input'!AA$79:AA$128,$E7)-INDEX('RAB input'!AA$133:AA$182,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E7)-INDEX('RAB input'!AB$79:AB$128,$E7)-INDEX('RAB input'!AB$133:AB$182,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E7)-INDEX('RAB input'!AC$79:AC$128,$E7)-INDEX('RAB input'!AC$133:AC$182,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E7)-INDEX('RAB input'!AD$79:AD$128,$E7)-INDEX('RAB input'!AD$133:AD$182,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E7)-INDEX('RAB input'!AE$79:AE$128,$E7)-INDEX('RAB input'!AE$133:AE$182,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E7)-INDEX('RAB input'!AF$79:AF$128,$E7)-INDEX('RAB input'!AF$133:AF$182,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E7)-INDEX('RAB input'!AG$79:AG$128,$E7)-INDEX('RAB input'!AG$133:AG$182,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E7)-INDEX('RAB input'!AH$79:AH$128,$E7)-INDEX('RAB input'!AH$133:AH$182,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E7)-INDEX('RAB input'!AI$79:AI$128,$E7)-INDEX('RAB input'!AI$133:AI$182,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E7)-INDEX('RAB input'!AJ$79:AJ$128,$E7)-INDEX('RAB input'!AJ$133:AJ$182,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E7)-INDEX('RAB input'!AK$79:AK$128,$E7)-INDEX('RAB input'!AK$133:AK$182,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E7)-INDEX('RAB input'!AL$79:AL$128,$E7)-INDEX('RAB input'!AL$133:AL$182,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E7)-INDEX('RAB input'!AM$79:AM$128,$E7)-INDEX('RAB input'!AM$133:AM$182,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E7)-INDEX('RAB input'!AN$79:AN$128,$E7)-INDEX('RAB input'!AN$133:AN$182,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E7)-INDEX('RAB input'!AO$79:AO$128,$E7)-INDEX('RAB input'!AO$133:AO$182,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E7)-INDEX('RAB input'!AP$79:AP$128,$E7)-INDEX('RAB input'!AP$133:AP$182,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E7)-INDEX('RAB input'!AQ$79:AQ$128,$E7)-INDEX('RAB input'!AQ$133:AQ$182,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E7)-INDEX('RAB input'!AR$79:AR$128,$E7)-INDEX('RAB input'!AR$133:AR$182,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E7)-INDEX('RAB input'!AS$79:AS$128,$E7)-INDEX('RAB input'!AS$133:AS$182,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E7)-INDEX('RAB input'!AT$79:AT$128,$E7)-INDEX('RAB input'!AT$133:AT$182,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E7)-INDEX('RAB input'!AU$79:AU$128,$E7)-INDEX('RAB input'!AU$133:AU$182,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E7)-INDEX('RAB input'!AV$79:AV$128,$E7)-INDEX('RAB input'!AV$133:AV$182,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E7)-INDEX('RAB input'!AW$79:AW$128,$E7)-INDEX('RAB input'!AW$133:AW$182,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E7)-INDEX('RAB input'!AX$79:AX$128,$E7)-INDEX('RAB input'!AX$133:AX$182,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E7)-INDEX('RAB input'!AY$79:AY$128,$E7)-INDEX('RAB input'!AY$133:AY$182,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E7)-INDEX('RAB input'!AZ$79:AZ$128,$E7)-INDEX('RAB input'!AZ$133:AZ$182,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E7)-INDEX('RAB input'!BA$79:BA$128,$E7)-INDEX('RAB input'!BA$133:BA$182,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E7)-INDEX('RAB input'!BB$79:BB$128,$E7)-INDEX('RAB input'!BB$133:BB$182,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E7)-INDEX('RAB input'!BC$79:BC$128,$E7)-INDEX('RAB input'!BC$133:BC$182,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E7)-INDEX('RAB input'!BD$79:BD$128,$E7)-INDEX('RAB input'!BD$133:BD$182,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E7)-INDEX('RAB input'!BE$79:BE$128,$E7)-INDEX('RAB input'!BE$133:BE$182,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E7)-INDEX('RAB input'!BF$79:BF$128,$E7)-INDEX('RAB input'!BF$133:BF$182,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E7)-INDEX('RAB input'!BG$79:BG$128,$E7)-INDEX('RAB input'!BG$133:BG$182,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E7)-INDEX('RAB input'!BH$79:BH$128,$E7)-INDEX('RAB input'!BH$133:BH$182,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E7)-INDEX('RAB input'!BI$79:BI$128,$E7)-INDEX('RAB input'!BI$133:BI$182,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E7)-INDEX('RAB input'!BJ$79:BJ$128,$E7)-INDEX('RAB input'!BJ$133:BJ$182,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E7)-INDEX('RAB input'!BK$79:BK$128,$E7)-INDEX('RAB input'!BK$133:BK$182,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E7)-INDEX('RAB input'!BL$79:BL$128,$E7)-INDEX('RAB input'!BL$133:BL$182,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E7)-INDEX('RAB input'!BM$79:BM$128,$E7)-INDEX('RAB input'!BM$133:BM$182,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E7)-INDEX('RAB input'!BN$79:BN$128,$E7)-INDEX('RAB input'!BN$133:BN$182,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E7)-INDEX('RAB input'!BO$79:BO$128,$E7)-INDEX('RAB input'!BO$133:BO$182,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E7)-INDEX('RAB input'!BP$79:BP$128,$E7)-INDEX('RAB input'!BP$133:BP$182,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E7)-INDEX('RAB input'!BQ$79:BQ$128,$E7)-INDEX('RAB input'!BQ$133:BQ$182,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E7)-INDEX('RAB input'!BR$79:BR$128,$E7)-INDEX('RAB input'!BR$133:BR$182,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E7)-INDEX('RAB input'!BS$79:BS$128,$E7)-INDEX('RAB input'!BS$133:BS$182,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E7)-INDEX('RAB input'!BT$79:BT$128,$E7)-INDEX('RAB input'!BT$133:BT$182,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E7)-INDEX('RAB input'!BU$79:BU$128,$E7)-INDEX('RAB input'!BU$133:BU$182,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$187:$G$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E7)=\"\", G8, INDEX('RAB input'!H$187:H$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E7)=\"\", H8, INDEX('RAB input'!I$187:I$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E7)=\"\", I8, INDEX('RAB input'!J$187:J$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E7)=\"\", J8, INDEX('RAB input'!K$187:K$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E7)=\"\", K8, INDEX('RAB input'!L$187:L$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E7)=\"\", L8, INDEX('RAB input'!M$187:M$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E7)=\"\", M8, INDEX('RAB input'!N$187:N$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E7)=\"\", N8, INDEX('RAB input'!O$187:O$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E7)=\"\", O8, INDEX('RAB input'!P$187:P$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E7)=\"\", P8, INDEX('RAB input'!Q$187:Q$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E7)=\"\", Q8, INDEX('RAB input'!R$187:R$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E7)=\"\", R8, INDEX('RAB input'!S$187:S$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E7)=\"\", S8, INDEX('RAB input'!T$187:T$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E7)=\"\", T8, INDEX('RAB input'!U$187:U$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E7)=\"\", U8, INDEX('RAB input'!V$187:V$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E7)=\"\", V8, INDEX('RAB input'!W$187:W$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E7)=\"\", W8, INDEX('RAB input'!X$187:X$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E7)=\"\", X8, INDEX('RAB input'!Y$187:Y$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E7)=\"\", Y8, INDEX('RAB input'!Z$187:Z$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E7)=\"\", Z8, INDEX('RAB input'!AA$187:AA$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E7)=\"\", AA8, INDEX('RAB input'!AB$187:AB$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E7)=\"\", AB8, INDEX('RAB input'!AC$187:AC$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E7)=\"\", AC8, INDEX('RAB input'!AD$187:AD$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E7)=\"\", AD8, INDEX('RAB input'!AE$187:AE$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E7)=\"\", AE8, INDEX('RAB input'!AF$187:AF$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E7)=\"\", AF8, INDEX('RAB input'!AG$187:AG$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E7)=\"\", AG8, INDEX('RAB input'!AH$187:AH$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E7)=\"\", AH8, INDEX('RAB input'!AI$187:AI$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E7)=\"\", AI8, INDEX('RAB input'!AJ$187:AJ$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E7)=\"\", AJ8, INDEX('RAB input'!AK$187:AK$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E7)=\"\", AK8, INDEX('RAB input'!AL$187:AL$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E7)=\"\", AL8, INDEX('RAB input'!AM$187:AM$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E7)=\"\", AM8, INDEX('RAB input'!AN$187:AN$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E7)=\"\", AN8, INDEX('RAB input'!AO$187:AO$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E7)=\"\", AO8, INDEX('RAB input'!AP$187:AP$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E7)=\"\", AP8, INDEX('RAB input'!AQ$187:AQ$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E7)=\"\", AQ8, INDEX('RAB input'!AR$187:AR$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E7)=\"\", AR8, INDEX('RAB input'!AS$187:AS$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E7)=\"\", AS8, INDEX('RAB input'!AT$187:AT$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E7)=\"\", AT8, INDEX('RAB input'!AU$187:AU$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E7)=\"\", AU8, INDEX('RAB input'!AV$187:AV$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E7)=\"\", AV8, INDEX('RAB input'!AW$187:AW$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E7)=\"\", AW8, INDEX('RAB input'!AX$187:AX$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E7)=\"\", AX8, INDEX('RAB input'!AY$187:AY$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E7)=\"\", AY8, INDEX('RAB input'!AZ$187:AZ$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E7)=\"\", AZ8, INDEX('RAB input'!BA$187:BA$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E7)=\"\", BA8, INDEX('RAB input'!BB$187:BB$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E7)=\"\", BB8, INDEX('RAB input'!BC$187:BC$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E7)=\"\", BC8, INDEX('RAB input'!BD$187:BD$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E7)=\"\", BD8, INDEX('RAB input'!BE$187:BE$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E7)=\"\", BE8, INDEX('RAB input'!BF$187:BF$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E7)=\"\", BF8, INDEX('RAB input'!BG$187:BG$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E7)=\"\", BG8, INDEX('RAB input'!BH$187:BH$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E7)=\"\", BH8, INDEX('RAB input'!BI$187:BI$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E7)=\"\", BI8, INDEX('RAB input'!BJ$187:BJ$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E7)=\"\", BJ8, INDEX('RAB input'!BK$187:BK$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E7)=\"\", BK8, INDEX('RAB input'!BL$187:BL$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E7)=\"\", BL8, INDEX('RAB input'!BM$187:BM$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E7)=\"\", BM8, INDEX('RAB input'!BN$187:BN$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E7)=\"\", BN8, INDEX('RAB input'!BO$187:BO$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E7)=\"\", BO8, INDEX('RAB input'!BP$187:BP$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E7)=\"\", BP8, INDEX('RAB input'!BQ$187:BQ$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E7)=\"\", BQ8, INDEX('RAB input'!BR$187:BR$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E7)=\"\", BR8, INDEX('RAB input'!BS$187:BS$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E7)=\"\", BS8, INDEX('RAB input'!BT$187:BT$236, $E7))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E7)=\"\", BT8, INDEX('RAB input'!BU$187:BU$236, $E7))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E7)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E7)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E7)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E7)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E7)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E7)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E7)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E7)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E7)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E7)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E7)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E7)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E7)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E7)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E7)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E7)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E7)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E7)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E7)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E23)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:M23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:N23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:O23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:P23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Q23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:R23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:S23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:T23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:U23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:V23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:W23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:X23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Y23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Z23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BT23))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E24)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:N24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:O24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:P24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Q24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:R24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:S24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:T24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:U24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:V24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:W24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:X24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Y24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Z24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BT24))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E25)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:O25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:P25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Q25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:R25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:S25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:T25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:U25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:V25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:W25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:X25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Y25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Z25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BT25))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E26)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BT26))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E27)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BT27))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E29)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:L30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:L30)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:L30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:M30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:M30)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:M30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:N30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:N30)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:N30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:O30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:O30)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:O30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:P30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:P30)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:P30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:Q30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:Q30)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:Q30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:R30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:R30)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:R30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:S30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:S30)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:S30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:T30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:T30)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:T30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:U30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:U30)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:U30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:V30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:V30)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:V30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:W30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:W30)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:W30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:X30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:X30)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:X30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:Y30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:Y30)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:Y30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:Z30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:Z30)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:Z30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AA30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AA30)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AA30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AB30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AB30)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AB30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AC30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AC30)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AC30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AD30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AD30)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AD30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AE30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AE30)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AE30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AF30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AF30)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AF30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AG30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AG30)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AG30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AH30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AH30)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AH30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AI30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AI30)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AI30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AJ30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AJ30)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AJ30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AK30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AK30)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AK30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AL30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AL30)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AL30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AM30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AM30)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AM30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AN30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AN30)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AN30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AO30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AO30)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AO30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AP30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AP30)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AP30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AQ30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AQ30)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AQ30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AR30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AR30)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AR30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AS30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AS30)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AS30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AT30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AT30)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AT30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AU30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AU30)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AU30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AV30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AV30)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AV30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AW30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AW30)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AW30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AX30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AX30)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AX30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AY30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AY30)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AY30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:AZ30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:AZ30)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:AZ30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BA30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BA30)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BA30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BB30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BB30)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BB30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BC30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BC30)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BC30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BD30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BD30)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BD30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BE30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BE30)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BE30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BF30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BF30)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BF30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BG30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BG30)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BG30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BH30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BH30)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BH30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BI30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BI30)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BI30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BJ30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BJ30)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BJ30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BK30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BK30)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BK30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BL30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BL30)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BL30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BM30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BM30)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BM30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BN30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BN30)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BN30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BO30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BO30)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BO30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BP30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BP30)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BP30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BQ30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BQ30)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BQ30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BR30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BR30)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BR30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BS30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BS30)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BS30)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E29)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E29)<>0, OFFSET($G11, -$E17, $E29)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)-SUM($G30:BT30)),\nIF(AND(OFFSET($G9, -$E17, $E29)=0, OFFSET($G11, -$E17, $E29)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G12, -$E17, $E29)+$E29, IFERROR(OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G11, -$E17, $E29)-SUM($G30:BT30)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E29)<OFFSET($G10, -$E17, $E29)+$E29, IFERROR(OFFSET($G9, -$E17, $E29)/OFFSET($G10, -$E17, $E29)+OFFSET($G11, -$E17, $E29)/OFFSET($G12, -$E17, $E29), 0), OFFSET($G9, -$E17, $E29)+OFFSET($G11, -$E17, $E29)-SUM($G30:BT30)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E30+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E30)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=R$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:Q31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:Q31)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:Q31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:R31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:R31)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:R31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:S31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:S31)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:S31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:T31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:T31)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:T31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:U31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:U31)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:U31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:V31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:V31)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:V31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:W31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:W31)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:W31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:X31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:X31)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:X31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:Y31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:Y31)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:Y31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:Z31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:Z31)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:Z31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AA31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AA31)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AA31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AB31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AB31)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AB31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AC31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AC31)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AC31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AD31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AD31)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AD31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AE31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AE31)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AE31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AF31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AF31)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AF31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AG31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AG31)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AG31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AH31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AH31)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AH31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AI31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AI31)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AI31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AJ31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AJ31)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AJ31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AK31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AK31)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AK31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AL31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AL31)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AL31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AM31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AM31)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AM31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AN31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AN31)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AN31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AO31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AO31)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AO31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AP31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AP31)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AP31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AQ31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AQ31)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AQ31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AR31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AR31)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AR31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AS31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AS31)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AS31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AT31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AT31)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AT31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AU31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AU31)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AU31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AV31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AV31)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AV31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AW31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AW31)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AW31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AX31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AX31)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AX31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AY31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AY31)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AY31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:AZ31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:AZ31)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:AZ31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BA31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BA31)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BA31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BB31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BB31)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BB31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BC31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BC31)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BC31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BD31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BD31)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BD31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BE31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BE31)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BE31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BF31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BF31)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BF31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BG31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BG31)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BG31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BH31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BH31)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BH31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BI31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BI31)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BI31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BJ31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BJ31)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BJ31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BK31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BK31)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BK31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BL31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BL31)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BL31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BM31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BM31)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BM31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BN31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BN31)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BN31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BO31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BO31)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BO31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BP31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BP31)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BP31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BQ31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BQ31)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BQ31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BR31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BR31)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BR31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BS31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BS31)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BS31)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E30)+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E30)<>0, OFFSET($G12, -$E18, $E30)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)-SUM($G31:BT31)),\nIF(AND(OFFSET($G10, -$E18, $E30)=0, OFFSET($G12, -$E18, $E30)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G13, -$E18, $E30)+$E30, IFERROR(OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G12, -$E18, $E30)-SUM($G31:BT31)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E30)<OFFSET($G11, -$E18, $E30)+$E30, IFERROR(OFFSET($G10, -$E18, $E30)/OFFSET($G11, -$E18, $E30)+OFFSET($G12, -$E18, $E30)/OFFSET($G13, -$E18, $E30), 0), OFFSET($G10, -$E18, $E30)+OFFSET($G12, -$E18, $E30)-SUM($G31:BT31)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:H34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:I34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:J34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(L$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:K34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(M$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:L34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(N$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:M34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(O$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:N34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(P$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:O34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Q$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:P34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(R$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:Q34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(S$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:R34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(T$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:S34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(U$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:T34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(V$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:U34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(W$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:V34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(X$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:W34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Y$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:X34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Z$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:Y34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:Z34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AA34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AB34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AC34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AD34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AE34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AF34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AG34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AH34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AI34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AJ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AK34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AL34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AM34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AN34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AO34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AP34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AQ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AR34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AS34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AT34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AU34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AV34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AW34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AX34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AY34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:AZ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BA34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BB34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BC34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BD34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BE34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BF34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BG34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BH34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BI34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BJ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BK34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BL34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BM34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BN34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BO34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BP34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BQ34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BR34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BS34)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G34:BT34)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:I35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:J35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:K35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(M$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:L35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(N$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:M35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(O$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:N35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(P$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:O35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Q$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:P35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(R$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:Q35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(S$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:R35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(T$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:S35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(U$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:T35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(V$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:U35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(W$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:V35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(X$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:W35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Y$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:X35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Z$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:Y35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:Z35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AA35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AB35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AC35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AD35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AE35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AF35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AG35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AH35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AI35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AJ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AK35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AL35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AM35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AN35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AO35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AP35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AQ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AR35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AS35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AT35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AU35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AV35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AW35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AX35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AY35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:AZ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BA35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BB35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BC35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BD35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BE35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BF35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BG35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BH35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BI35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BJ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BK35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BL35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BM35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BN35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BO35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BP35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BQ35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BR35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BS35)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G35:BT35)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:J36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:K36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:L36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:M36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:N36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:O36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:P36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:Q36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:R36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:S36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:T36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:U36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:V36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:W36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:X36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:Y36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:Z36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AA36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AB36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AC36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AD36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AE36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AF36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AG36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AH36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AI36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AJ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AK36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AL36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AM36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AN36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AO36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AP36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AQ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AR36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AS36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AT36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AU36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AV36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AW36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AX36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AY36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:AZ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BA36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BB36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BC36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BD36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BE36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BF36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BG36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BH36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BI36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BJ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BK36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BL36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BM36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BN36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BO36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BP36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BQ36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BR36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BS36)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G36:BT36)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:K37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:L37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:M37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:N37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:O37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:P37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Q37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:R37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:S37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:T37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:U37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:V37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:W37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:X37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Y37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:Z37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AA37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AB37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AC37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AD37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AE37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AF37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AG37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AH37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AI37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AJ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AK37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AL37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AM37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AN37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AO37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AP37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AQ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AR37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AS37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AT37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AU37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AV37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AW37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AX37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AY37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:AZ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BA37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BB37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BC37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BD37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BE37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BF37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BG37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BH37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BI37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BJ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BK37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BL37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BM37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BN37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BO37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BP37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BQ37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BR37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BS37)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G37:BT37)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:L38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:M38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:N38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:O38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:P38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Q38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:R38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:S38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:T38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:U38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:V38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:W38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:X38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Y38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:Z38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AA38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AB38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AC38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AD38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AE38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AF38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AG38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AH38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AI38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AJ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AK38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AL38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AM38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AN38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AO38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AP38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AQ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AR38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AS38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AT38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AU38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AV38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AW38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AX38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AY38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:AZ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BA38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BB38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BC38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BD38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BE38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BF38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BG38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BH38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BI38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BJ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BK38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BL38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BM38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BN38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BO38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BP38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BQ38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BR38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BS38)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G38:BT38)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E23)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(N$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:M39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(O$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:N39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(P$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:O39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Q$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:P39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(R$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Q39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(S$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:R39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(T$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:S39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(U$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:T39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(V$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:U39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(W$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:V39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(X$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:W39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Y$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:X39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Z$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Y39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:Z39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AA39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AB39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AC39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AD39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AE39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AF39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AG39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AH39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AI39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AJ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AK39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AL39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AM39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AN39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AO39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AP39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AQ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AR39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AS39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AT39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AU39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AV39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AW39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AX39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AY39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:AZ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BA39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BB39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BC39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BD39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BE39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BF39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BG39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BH39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BI39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BJ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BK39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BL39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BM39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BN39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BO39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BP39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BQ39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BR39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BS39)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G39:BT39)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E24)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(O$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:N40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(P$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:O40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:P40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(R$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Q40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(S$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:R40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(T$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:S40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(U$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:T40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(V$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:U40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(W$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:V40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(X$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:W40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Y$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:X40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Z$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Y40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:Z40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AA40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AB40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AC40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AD40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AE40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AF40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AG40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AH40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AI40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AJ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AK40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AL40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AM40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AN40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AO40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AP40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AQ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AR40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AS40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AT40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AU40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AV40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AW40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AX40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AY40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:AZ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BA40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BB40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BC40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BD40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BE40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BF40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BG40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BH40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BI40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BJ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BK40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BL40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BM40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BN40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BO40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BP40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BQ40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BR40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BS40)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G40:BT40)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E25)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(P$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:O41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Q$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:P41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Q41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(S$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:R41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(T$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:S41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(U$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:T41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(V$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:U41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(W$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:V41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(X$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:W41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Y$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:X41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Z$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Y41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:Z41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AA41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AB41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AC41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AD41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AE41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AF41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AG41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AH41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AI41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AJ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AK41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AL41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AM41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AN41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AO41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AP41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AQ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AR41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AS41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AT41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AU41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AV41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AW41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AX41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AY41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:AZ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BA41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BB41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BC41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BD41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BE41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BF41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BG41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BH41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BI41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BJ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BK41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BL41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BM41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BN41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BO41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BP41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BQ41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BR41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BS41)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G41:BT41)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E26)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Q$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:P42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(R$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:Q42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(S$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:R42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(T$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:S42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(U$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:T42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(V$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:U42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(W$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:V42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(X$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:W42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Y$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:X42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Z$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:Y42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:Z42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AA42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AB42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AC42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AD42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AE42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AF42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AG42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AH42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AI42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AJ42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AK42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AL42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AM42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AN42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AO42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AP42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AQ42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AR42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AS42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AT42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AU42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AV42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AW42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AX42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AY42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:AZ42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BA42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BB42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BC42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BD42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BE42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BF42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BG42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BH42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BI42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BJ42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BK42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BL42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BM42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BN42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BO42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BP42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BQ42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BR42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BS42)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G42:BT42)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E27)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(R$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:Q43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(S$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:R43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(T$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:S43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(U$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:T43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(V$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:U43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(W$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:V43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(X$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:W43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Y$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:X43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Z$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:Y43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:Z43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AA43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AB43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AC43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AD43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AE43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AF43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AG43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AH43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AI43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AJ43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AK43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AL43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AM43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AN43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AO43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AP43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AQ43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AR43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AS43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AT43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AU43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AV43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AW43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AX43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AY43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:AZ43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BA43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BB43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BC43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BD43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BE43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BF43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BG43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BH43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BI43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BJ43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BK43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BL43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BM43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BN43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BO43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BP43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BQ43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BR43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BS43)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G43:BT43)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Sub-transmission lines and cables - depreciation"},null,{"$f":"SUM(H17:H44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN17:AN44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT17:BT44)","v":0},{"$f":"SUM(BU17:BU44)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E48","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E48, 'RAB input'!$D$25:$D$74, 0))","v":"Cable tunnel (dx)"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E48)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E48)-INDEX('RAB input'!H$79:H$128,$E48)-INDEX('RAB input'!H$133:H$182,$E48))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E48)-INDEX('RAB input'!I$79:I$128,$E48)-INDEX('RAB input'!I$133:I$182,$E48))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E48)-INDEX('RAB input'!J$79:J$128,$E48)-INDEX('RAB input'!J$133:J$182,$E48))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E48)-INDEX('RAB input'!K$79:K$128,$E48)-INDEX('RAB input'!K$133:K$182,$E48))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E48)-INDEX('RAB input'!L$79:L$128,$E48)-INDEX('RAB input'!L$133:L$182,$E48))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E48)-INDEX('RAB input'!M$79:M$128,$E48)-INDEX('RAB input'!M$133:M$182,$E48))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E48)-INDEX('RAB input'!N$79:N$128,$E48)-INDEX('RAB input'!N$133:N$182,$E48))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E48)-INDEX('RAB input'!O$79:O$128,$E48)-INDEX('RAB input'!O$133:O$182,$E48))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E48)-INDEX('RAB input'!P$79:P$128,$E48)-INDEX('RAB input'!P$133:P$182,$E48))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E48)-INDEX('RAB input'!Q$79:Q$128,$E48)-INDEX('RAB input'!Q$133:Q$182,$E48))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E48)-INDEX('RAB input'!R$79:R$128,$E48)-INDEX('RAB input'!R$133:R$182,$E48))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E48)-INDEX('RAB input'!S$79:S$128,$E48)-INDEX('RAB input'!S$133:S$182,$E48))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E48)-INDEX('RAB input'!T$79:T$128,$E48)-INDEX('RAB input'!T$133:T$182,$E48))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E48)-INDEX('RAB input'!U$79:U$128,$E48)-INDEX('RAB input'!U$133:U$182,$E48))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E48)-INDEX('RAB input'!V$79:V$128,$E48)-INDEX('RAB input'!V$133:V$182,$E48))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E48)-INDEX('RAB input'!W$79:W$128,$E48)-INDEX('RAB input'!W$133:W$182,$E48))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E48)-INDEX('RAB input'!X$79:X$128,$E48)-INDEX('RAB input'!X$133:X$182,$E48))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E48)-INDEX('RAB input'!Y$79:Y$128,$E48)-INDEX('RAB input'!Y$133:Y$182,$E48))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E48)-INDEX('RAB input'!Z$79:Z$128,$E48)-INDEX('RAB input'!Z$133:Z$182,$E48))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E48)-INDEX('RAB input'!AA$79:AA$128,$E48)-INDEX('RAB input'!AA$133:AA$182,$E48))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E48)-INDEX('RAB input'!AB$79:AB$128,$E48)-INDEX('RAB input'!AB$133:AB$182,$E48))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E48)-INDEX('RAB input'!AC$79:AC$128,$E48)-INDEX('RAB input'!AC$133:AC$182,$E48))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E48)-INDEX('RAB input'!AD$79:AD$128,$E48)-INDEX('RAB input'!AD$133:AD$182,$E48))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E48)-INDEX('RAB input'!AE$79:AE$128,$E48)-INDEX('RAB input'!AE$133:AE$182,$E48))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E48)-INDEX('RAB input'!AF$79:AF$128,$E48)-INDEX('RAB input'!AF$133:AF$182,$E48))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E48)-INDEX('RAB input'!AG$79:AG$128,$E48)-INDEX('RAB input'!AG$133:AG$182,$E48))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E48)-INDEX('RAB input'!AH$79:AH$128,$E48)-INDEX('RAB input'!AH$133:AH$182,$E48))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E48)-INDEX('RAB input'!AI$79:AI$128,$E48)-INDEX('RAB input'!AI$133:AI$182,$E48))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E48)-INDEX('RAB input'!AJ$79:AJ$128,$E48)-INDEX('RAB input'!AJ$133:AJ$182,$E48))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E48)-INDEX('RAB input'!AK$79:AK$128,$E48)-INDEX('RAB input'!AK$133:AK$182,$E48))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E48)-INDEX('RAB input'!AL$79:AL$128,$E48)-INDEX('RAB input'!AL$133:AL$182,$E48))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E48)-INDEX('RAB input'!AM$79:AM$128,$E48)-INDEX('RAB input'!AM$133:AM$182,$E48))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E48)-INDEX('RAB input'!AN$79:AN$128,$E48)-INDEX('RAB input'!AN$133:AN$182,$E48))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E48)-INDEX('RAB input'!AO$79:AO$128,$E48)-INDEX('RAB input'!AO$133:AO$182,$E48))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E48)-INDEX('RAB input'!AP$79:AP$128,$E48)-INDEX('RAB input'!AP$133:AP$182,$E48))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E48)-INDEX('RAB input'!AQ$79:AQ$128,$E48)-INDEX('RAB input'!AQ$133:AQ$182,$E48))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E48)-INDEX('RAB input'!AR$79:AR$128,$E48)-INDEX('RAB input'!AR$133:AR$182,$E48))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E48)-INDEX('RAB input'!AS$79:AS$128,$E48)-INDEX('RAB input'!AS$133:AS$182,$E48))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E48)-INDEX('RAB input'!AT$79:AT$128,$E48)-INDEX('RAB input'!AT$133:AT$182,$E48))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E48)-INDEX('RAB input'!AU$79:AU$128,$E48)-INDEX('RAB input'!AU$133:AU$182,$E48))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E48)-INDEX('RAB input'!AV$79:AV$128,$E48)-INDEX('RAB input'!AV$133:AV$182,$E48))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E48)-INDEX('RAB input'!AW$79:AW$128,$E48)-INDEX('RAB input'!AW$133:AW$182,$E48))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E48)-INDEX('RAB input'!AX$79:AX$128,$E48)-INDEX('RAB input'!AX$133:AX$182,$E48))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E48)-INDEX('RAB input'!AY$79:AY$128,$E48)-INDEX('RAB input'!AY$133:AY$182,$E48))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E48)-INDEX('RAB input'!AZ$79:AZ$128,$E48)-INDEX('RAB input'!AZ$133:AZ$182,$E48))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E48)-INDEX('RAB input'!BA$79:BA$128,$E48)-INDEX('RAB input'!BA$133:BA$182,$E48))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E48)-INDEX('RAB input'!BB$79:BB$128,$E48)-INDEX('RAB input'!BB$133:BB$182,$E48))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E48)-INDEX('RAB input'!BC$79:BC$128,$E48)-INDEX('RAB input'!BC$133:BC$182,$E48))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E48)-INDEX('RAB input'!BD$79:BD$128,$E48)-INDEX('RAB input'!BD$133:BD$182,$E48))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E48)-INDEX('RAB input'!BE$79:BE$128,$E48)-INDEX('RAB input'!BE$133:BE$182,$E48))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E48)-INDEX('RAB input'!BF$79:BF$128,$E48)-INDEX('RAB input'!BF$133:BF$182,$E48))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E48)-INDEX('RAB input'!BG$79:BG$128,$E48)-INDEX('RAB input'!BG$133:BG$182,$E48))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E48)-INDEX('RAB input'!BH$79:BH$128,$E48)-INDEX('RAB input'!BH$133:BH$182,$E48))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E48)-INDEX('RAB input'!BI$79:BI$128,$E48)-INDEX('RAB input'!BI$133:BI$182,$E48))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E48)-INDEX('RAB input'!BJ$79:BJ$128,$E48)-INDEX('RAB input'!BJ$133:BJ$182,$E48))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E48)-INDEX('RAB input'!BK$79:BK$128,$E48)-INDEX('RAB input'!BK$133:BK$182,$E48))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E48)-INDEX('RAB input'!BL$79:BL$128,$E48)-INDEX('RAB input'!BL$133:BL$182,$E48))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E48)-INDEX('RAB input'!BM$79:BM$128,$E48)-INDEX('RAB input'!BM$133:BM$182,$E48))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E48)-INDEX('RAB input'!BN$79:BN$128,$E48)-INDEX('RAB input'!BN$133:BN$182,$E48))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E48)-INDEX('RAB input'!BO$79:BO$128,$E48)-INDEX('RAB input'!BO$133:BO$182,$E48))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E48)-INDEX('RAB input'!BP$79:BP$128,$E48)-INDEX('RAB input'!BP$133:BP$182,$E48))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E48)-INDEX('RAB input'!BQ$79:BQ$128,$E48)-INDEX('RAB input'!BQ$133:BQ$182,$E48))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E48)-INDEX('RAB input'!BR$79:BR$128,$E48)-INDEX('RAB input'!BR$133:BR$182,$E48))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E48)-INDEX('RAB input'!BS$79:BS$128,$E48)-INDEX('RAB input'!BS$133:BS$182,$E48))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E48)-INDEX('RAB input'!BT$79:BT$128,$E48)-INDEX('RAB input'!BT$133:BT$182,$E48))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E48)-INDEX('RAB input'!BU$79:BU$128,$E48)-INDEX('RAB input'!BU$133:BU$182,$E48))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E48)=\"\", IF($G48=0, 0, F49), INDEX('RAB input'!$G$187:$G$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E48)=\"\", G49, INDEX('RAB input'!H$187:H$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E48)=\"\", H49, INDEX('RAB input'!I$187:I$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E48)=\"\", I49, INDEX('RAB input'!J$187:J$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E48)=\"\", J49, INDEX('RAB input'!K$187:K$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E48)=\"\", K49, INDEX('RAB input'!L$187:L$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E48)=\"\", L49, INDEX('RAB input'!M$187:M$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E48)=\"\", M49, INDEX('RAB input'!N$187:N$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E48)=\"\", N49, INDEX('RAB input'!O$187:O$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E48)=\"\", O49, INDEX('RAB input'!P$187:P$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E48)=\"\", P49, INDEX('RAB input'!Q$187:Q$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E48)=\"\", Q49, INDEX('RAB input'!R$187:R$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E48)=\"\", R49, INDEX('RAB input'!S$187:S$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E48)=\"\", S49, INDEX('RAB input'!T$187:T$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E48)=\"\", T49, INDEX('RAB input'!U$187:U$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E48)=\"\", U49, INDEX('RAB input'!V$187:V$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E48)=\"\", V49, INDEX('RAB input'!W$187:W$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E48)=\"\", W49, INDEX('RAB input'!X$187:X$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E48)=\"\", X49, INDEX('RAB input'!Y$187:Y$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E48)=\"\", Y49, INDEX('RAB input'!Z$187:Z$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E48)=\"\", Z49, INDEX('RAB input'!AA$187:AA$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E48)=\"\", AA49, INDEX('RAB input'!AB$187:AB$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E48)=\"\", AB49, INDEX('RAB input'!AC$187:AC$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E48)=\"\", AC49, INDEX('RAB input'!AD$187:AD$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E48)=\"\", AD49, INDEX('RAB input'!AE$187:AE$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E48)=\"\", AE49, INDEX('RAB input'!AF$187:AF$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E48)=\"\", AF49, INDEX('RAB input'!AG$187:AG$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E48)=\"\", AG49, INDEX('RAB input'!AH$187:AH$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E48)=\"\", AH49, INDEX('RAB input'!AI$187:AI$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E48)=\"\", AI49, INDEX('RAB input'!AJ$187:AJ$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E48)=\"\", AJ49, INDEX('RAB input'!AK$187:AK$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E48)=\"\", AK49, INDEX('RAB input'!AL$187:AL$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E48)=\"\", AL49, INDEX('RAB input'!AM$187:AM$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E48)=\"\", AM49, INDEX('RAB input'!AN$187:AN$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E48)=\"\", AN49, INDEX('RAB input'!AO$187:AO$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E48)=\"\", AO49, INDEX('RAB input'!AP$187:AP$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E48)=\"\", AP49, INDEX('RAB input'!AQ$187:AQ$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E48)=\"\", AQ49, INDEX('RAB input'!AR$187:AR$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E48)=\"\", AR49, INDEX('RAB input'!AS$187:AS$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E48)=\"\", AS49, INDEX('RAB input'!AT$187:AT$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E48)=\"\", AT49, INDEX('RAB input'!AU$187:AU$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E48)=\"\", AU49, INDEX('RAB input'!AV$187:AV$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E48)=\"\", AV49, INDEX('RAB input'!AW$187:AW$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E48)=\"\", AW49, INDEX('RAB input'!AX$187:AX$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E48)=\"\", AX49, INDEX('RAB input'!AY$187:AY$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E48)=\"\", AY49, INDEX('RAB input'!AZ$187:AZ$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E48)=\"\", AZ49, INDEX('RAB input'!BA$187:BA$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E48)=\"\", BA49, INDEX('RAB input'!BB$187:BB$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E48)=\"\", BB49, INDEX('RAB input'!BC$187:BC$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E48)=\"\", BC49, INDEX('RAB input'!BD$187:BD$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E48)=\"\", BD49, INDEX('RAB input'!BE$187:BE$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E48)=\"\", BE49, INDEX('RAB input'!BF$187:BF$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E48)=\"\", BF49, INDEX('RAB input'!BG$187:BG$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E48)=\"\", BG49, INDEX('RAB input'!BH$187:BH$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E48)=\"\", BH49, INDEX('RAB input'!BI$187:BI$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E48)=\"\", BI49, INDEX('RAB input'!BJ$187:BJ$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E48)=\"\", BJ49, INDEX('RAB input'!BK$187:BK$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E48)=\"\", BK49, INDEX('RAB input'!BL$187:BL$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E48)=\"\", BL49, INDEX('RAB input'!BM$187:BM$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E48)=\"\", BM49, INDEX('RAB input'!BN$187:BN$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E48)=\"\", BN49, INDEX('RAB input'!BO$187:BO$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E48)=\"\", BO49, INDEX('RAB input'!BP$187:BP$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E48)=\"\", BP49, INDEX('RAB input'!BQ$187:BQ$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E48)=\"\", BQ49, INDEX('RAB input'!BR$187:BR$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E48)=\"\", BR49, INDEX('RAB input'!BS$187:BS$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E48)=\"\", BS49, INDEX('RAB input'!BT$187:BT$236, $E48))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E48)=\"\", BT49, INDEX('RAB input'!BU$187:BU$236, $E48))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E48)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E48)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E48)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E48)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E48)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E48)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E48)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E48)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E48)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E48)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E48)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E48)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E48)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E48)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E48)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E48)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E48)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E48)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E48)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E48)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E48)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E48)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E48)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E48)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E48)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E48)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E48)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E48)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E48)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E48)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E48)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E48)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E48)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E48)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E48)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E48)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E48)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E48)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E48)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E48)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E48)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E48)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E48)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E48)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E48)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E48)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E48)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E48)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E48)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E48)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E48)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E48)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E48)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E48)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E48)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E48)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E48)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E48)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E48)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E48)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E48)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E48)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E48)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E48)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E48)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E48)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E48)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G50<>0, IF(G49<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E48)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H50<>0, IF(H49<>\"n/a\", H49-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I50<>0, IF(I49<>\"n/a\", I49-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J50<>0, IF(J49<>\"n/a\", J49-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K50<>0, IF(K49<>\"n/a\", K49-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L50<>0, IF(L49<>\"n/a\", L49-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M50<>0, IF(M49<>\"n/a\", M49-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N50<>0, IF(N49<>\"n/a\", N49-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O50<>0, IF(O49<>\"n/a\", O49-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P50<>0, IF(P49<>\"n/a\", P49-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q50<>0, IF(Q49<>\"n/a\", Q49-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R50<>0, IF(R49<>\"n/a\", R49-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S50<>0, IF(S49<>\"n/a\", S49-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T50<>0, IF(T49<>\"n/a\", T49-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U50<>0, IF(U49<>\"n/a\", U49-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V50<>0, IF(V49<>\"n/a\", V49-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W50<>0, IF(W49<>\"n/a\", W49-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X50<>0, IF(X49<>\"n/a\", X49-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y50<>0, IF(Y49<>\"n/a\", Y49-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z50<>0, IF(Z49<>\"n/a\", Z49-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA50<>0, IF(AA49<>\"n/a\", AA49-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB50<>0, IF(AB49<>\"n/a\", AB49-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC50<>0, IF(AC49<>\"n/a\", AC49-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD50<>0, IF(AD49<>\"n/a\", AD49-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE50<>0, IF(AE49<>\"n/a\", AE49-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF50<>0, IF(AF49<>\"n/a\", AF49-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG50<>0, IF(AG49<>\"n/a\", AG49-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH50<>0, IF(AH49<>\"n/a\", AH49-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI50<>0, IF(AI49<>\"n/a\", AI49-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ50<>0, IF(AJ49<>\"n/a\", AJ49-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK50<>0, IF(AK49<>\"n/a\", AK49-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL50<>0, IF(AL49<>\"n/a\", AL49-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM50<>0, IF(AM49<>\"n/a\", AM49-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN50<>0, IF(AN49<>\"n/a\", AN49-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO50<>0, IF(AO49<>\"n/a\", AO49-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP50<>0, IF(AP49<>\"n/a\", AP49-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ50<>0, IF(AQ49<>\"n/a\", AQ49-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR50<>0, IF(AR49<>\"n/a\", AR49-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS50<>0, IF(AS49<>\"n/a\", AS49-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT50<>0, IF(AT49<>\"n/a\", AT49-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU50<>0, IF(AU49<>\"n/a\", AU49-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV50<>0, IF(AV49<>\"n/a\", AV49-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW50<>0, IF(AW49<>\"n/a\", AW49-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX50<>0, IF(AX49<>\"n/a\", AX49-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY50<>0, IF(AY49<>\"n/a\", AY49-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ50<>0, IF(AZ49<>\"n/a\", AZ49-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA50<>0, IF(BA49<>\"n/a\", BA49-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB50<>0, IF(BB49<>\"n/a\", BB49-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC50<>0, IF(BC49<>\"n/a\", BC49-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD50<>0, IF(BD49<>\"n/a\", BD49-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE50<>0, IF(BE49<>\"n/a\", BE49-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF50<>0, IF(BF49<>\"n/a\", BF49-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG50<>0, IF(BG49<>\"n/a\", BG49-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH50<>0, IF(BH49<>\"n/a\", BH49-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI50<>0, IF(BI49<>\"n/a\", BI49-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ50<>0, IF(BJ49<>\"n/a\", BJ49-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK50<>0, IF(BK49<>\"n/a\", BK49-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL50<>0, IF(BL49<>\"n/a\", BL49-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM50<>0, IF(BM49<>\"n/a\", BM49-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN50<>0, IF(BN49<>\"n/a\", BN49-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO50<>0, IF(BO49<>\"n/a\", BO49-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP50<>0, IF(BP49<>\"n/a\", BP49-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ50<>0, IF(BQ49<>\"n/a\", BQ49-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR50<>0, IF(BR49<>\"n/a\", BR49-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS50<>0, IF(BS49<>\"n/a\", BS49-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT50<>0, IF(BT49<>\"n/a\", BT49-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU50<>0, IF(BU49<>\"n/a\", BU49-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E48)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E48)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E48)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E48)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E48)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E48)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E48)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E48)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E48)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E48)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E48)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E48)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E48)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E48)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E48)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E48)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E48)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E48)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E48)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E48)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E48)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E48)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E48)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E48)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E48)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E48)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E48)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E48)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E48)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E48)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E48)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E48)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E48)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E48)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E48)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E48)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E48)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E48)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E48)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E48)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E48)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E48)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E48)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E48)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E48)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E48)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E48)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E48)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E48)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E48)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E48)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E48)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E48)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E48)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E48)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E48)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E48)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E48)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E48)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E48)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E48)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E48)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E48)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E48)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E48)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E48)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E48)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G52<>0, IF(G49<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E48)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H52<>0, IF(H49<>\"n/a\", H49-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I52<>0, IF(I49<>\"n/a\", I49-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J52<>0, IF(J49<>\"n/a\", J49-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K52<>0, IF(K49<>\"n/a\", K49-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L52<>0, IF(L49<>\"n/a\", L49-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M52<>0, IF(M49<>\"n/a\", M49-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N52<>0, IF(N49<>\"n/a\", N49-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O52<>0, IF(O49<>\"n/a\", O49-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P52<>0, IF(P49<>\"n/a\", P49-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q52<>0, IF(Q49<>\"n/a\", Q49-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R52<>0, IF(R49<>\"n/a\", R49-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S52<>0, IF(S49<>\"n/a\", S49-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T52<>0, IF(T49<>\"n/a\", T49-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U52<>0, IF(U49<>\"n/a\", U49-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V52<>0, IF(V49<>\"n/a\", V49-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W52<>0, IF(W49<>\"n/a\", W49-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X52<>0, IF(X49<>\"n/a\", X49-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y52<>0, IF(Y49<>\"n/a\", Y49-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z52<>0, IF(Z49<>\"n/a\", Z49-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA52<>0, IF(AA49<>\"n/a\", AA49-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB52<>0, IF(AB49<>\"n/a\", AB49-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC52<>0, IF(AC49<>\"n/a\", AC49-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD52<>0, IF(AD49<>\"n/a\", AD49-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE52<>0, IF(AE49<>\"n/a\", AE49-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF52<>0, IF(AF49<>\"n/a\", AF49-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG52<>0, IF(AG49<>\"n/a\", AG49-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH52<>0, IF(AH49<>\"n/a\", AH49-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI52<>0, IF(AI49<>\"n/a\", AI49-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ52<>0, IF(AJ49<>\"n/a\", AJ49-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK52<>0, IF(AK49<>\"n/a\", AK49-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL52<>0, IF(AL49<>\"n/a\", AL49-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM52<>0, IF(AM49<>\"n/a\", AM49-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN52<>0, IF(AN49<>\"n/a\", AN49-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO52<>0, IF(AO49<>\"n/a\", AO49-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP52<>0, IF(AP49<>\"n/a\", AP49-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ52<>0, IF(AQ49<>\"n/a\", AQ49-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR52<>0, IF(AR49<>\"n/a\", AR49-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS52<>0, IF(AS49<>\"n/a\", AS49-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT52<>0, IF(AT49<>\"n/a\", AT49-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU52<>0, IF(AU49<>\"n/a\", AU49-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV52<>0, IF(AV49<>\"n/a\", AV49-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW52<>0, IF(AW49<>\"n/a\", AW49-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX52<>0, IF(AX49<>\"n/a\", AX49-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY52<>0, IF(AY49<>\"n/a\", AY49-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ52<>0, IF(AZ49<>\"n/a\", AZ49-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA52<>0, IF(BA49<>\"n/a\", BA49-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB52<>0, IF(BB49<>\"n/a\", BB49-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC52<>0, IF(BC49<>\"n/a\", BC49-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD52<>0, IF(BD49<>\"n/a\", BD49-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE52<>0, IF(BE49<>\"n/a\", BE49-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF52<>0, IF(BF49<>\"n/a\", BF49-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG52<>0, IF(BG49<>\"n/a\", BG49-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH52<>0, IF(BH49<>\"n/a\", BH49-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI52<>0, IF(BI49<>\"n/a\", BI49-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ52<>0, IF(BJ49<>\"n/a\", BJ49-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK52<>0, IF(BK49<>\"n/a\", BK49-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL52<>0, IF(BL49<>\"n/a\", BL49-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM52<>0, IF(BM49<>\"n/a\", BM49-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN52<>0, IF(BN49<>\"n/a\", BN49-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO52<>0, IF(BO49<>\"n/a\", BO49-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP52<>0, IF(BP49<>\"n/a\", BP49-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ52<>0, IF(BQ49<>\"n/a\", BQ49-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR52<>0, IF(BR49<>\"n/a\", BR49-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS52<>0, IF(BS49<>\"n/a\", BS49-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT52<>0, IF(BT49<>\"n/a\", BT49-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU52<>0, IF(BU49<>\"n/a\", BU49-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E48)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E48)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E48)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E48)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E48)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E48)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E48)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E48)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E48)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E48)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E48)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E48)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E48)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E48)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E48)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E48)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E48)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E48)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E48)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E48)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E48)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E48)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E48)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E48)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E48)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E48)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E48)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E48)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E48)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E48)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E48)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E48)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E48)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E48)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E48)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E48)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E48)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E48)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E48)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E48)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E48)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E48)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E48)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E48)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E48)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E48)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E48)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E48)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E48)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E48)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E48)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E48)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E48)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E48)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E48)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E48)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E48)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E48)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E48)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E48)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E48)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E48)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E48)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E48)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E48)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E48)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E48)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E48)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E48)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E48)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E48)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E48)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E48)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E48)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E48)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E48)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E48)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E48)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E48)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E48)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E48)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E48)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E48)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E48)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E48)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E48)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E48)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>H$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:G58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>I$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:H58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>J$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:I58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>K$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:J58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>L$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:K58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>M$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:L58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>N$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:M58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>O$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:N58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>P$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:O58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>Q$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:P58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>R$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:Q58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>S$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:R58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>T$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:S58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>U$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:T58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>V$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:U58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>W$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:V58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>X$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:W58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>Y$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:X58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>Z$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:Y58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AA$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:Z58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AB$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AA58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AC$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AB58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AD$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AC58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AE$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AD58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AF$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AE58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AG$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AF58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AH$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AG58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AI$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AH58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AJ$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AI58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AK$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AJ58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AL$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AK58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AM$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AL58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AN$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AM58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AO$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AN58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AP$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AO58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AQ$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AP58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AR$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AQ58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AS$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AR58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AT$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AS58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AU$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AT58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AV$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AU58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AW$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AV58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AX$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AW58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AY$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AX58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>AZ$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AY58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BA$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:AZ58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BB$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BA58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BC$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BB58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BD$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BC58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BE$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BD58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BF$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BE58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BG$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BF58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BH$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BG58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BI$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BH58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BJ$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BI58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BK$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BJ58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BL$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BK58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BM$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BL58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BN$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BM58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BO$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BN58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BP$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BO58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BQ$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BP58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BR$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BQ58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BS$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BR58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BT$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G49, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G49,-$E58,$E58)+$E58>BU$5,IFERROR((OFFSET($G48,-$E58,$E58)/(OFFSET($G49,-$E58,$E58))),0),(OFFSET($G48,-$E58,$E58)-SUM($G58:BT58))))","v":0}]
[null,null,null,null,{"$f":"E58+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E59)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>I$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:H59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>J$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:I59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>K$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:J59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>L$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:K59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>M$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:L59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>N$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:M59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>O$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:N59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>P$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:O59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>Q$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:P59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>R$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:Q59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>S$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:R59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>T$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:S59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>U$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:T59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>V$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:U59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>W$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:V59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>X$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:W59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>Y$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:X59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>Z$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:Y59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AA$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:Z59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AB$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AA59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AC$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AB59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AD$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AC59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AE$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AD59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AF$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AE59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AG$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AF59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AH$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AG59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AI$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AH59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AJ$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AI59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AK$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AJ59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AL$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AK59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AM$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AL59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AN$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AM59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AO$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AN59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AP$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AO59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AQ$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AP59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AR$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AQ59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AS$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AR59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AT$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AS59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AU$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AT59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AV$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AU59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AW$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AV59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AX$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AW59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AY$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AX59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>AZ$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AY59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BA$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:AZ59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BB$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BA59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BC$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BB59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BD$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BC59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BE$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BD59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BF$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BE59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BG$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BF59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BH$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BG59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BI$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BH59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BJ$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BI59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BK$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BJ59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BL$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BK59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BM$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BL59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BN$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BM59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BO$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BN59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BP$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BO59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BQ$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BP59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BR$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BQ59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BS$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BR59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BT$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BS59))))","v":0},{"$f":"IF(OFFSET($G50, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G50,-$E59,$E59)+$E59>BU$5,IFERROR((OFFSET($G49,-$E59,$E59)/(OFFSET($G50,-$E59,$E59))),0),(OFFSET($G49,-$E59,$E59)-SUM($G59:BT59))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E60)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>J$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:I60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>K$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:J60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>L$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:K60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>M$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:L60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>N$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:M60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>O$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:N60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>P$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:O60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>Q$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:P60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>R$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:Q60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>S$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:R60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>T$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:S60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>U$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:T60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>V$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:U60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>W$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:V60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>X$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:W60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>Y$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:X60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>Z$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:Y60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AA$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:Z60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AB$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AA60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AC$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AB60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AD$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AC60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AE$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AD60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AF$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AE60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AG$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AF60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AH$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AG60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AI$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AH60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AJ$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AI60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AK$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AJ60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AL$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AK60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AM$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AL60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AN$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AM60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AO$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AN60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AP$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AO60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AQ$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AP60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AR$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AQ60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AS$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AR60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AT$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AS60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AU$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AT60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AV$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AU60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AW$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AV60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AX$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AW60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AY$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AX60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>AZ$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AY60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BA$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:AZ60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BB$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BA60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BC$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BB60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BD$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BC60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BE$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BD60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BF$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BE60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BG$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BF60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BH$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BG60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BI$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BH60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BJ$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BI60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BK$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BJ60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BL$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BK60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BM$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BL60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BN$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BM60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BO$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BN60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BP$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BO60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BQ$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BP60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BR$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BQ60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BS$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BR60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BT$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BS60))))","v":0},{"$f":"IF(OFFSET($G51, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G51,-$E60,$E60)+$E60>BU$5,IFERROR((OFFSET($G50,-$E60,$E60)/(OFFSET($G51,-$E60,$E60))),0),(OFFSET($G50,-$E60,$E60)-SUM($G60:BT60))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E61)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>K$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:J61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>L$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:K61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>M$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:L61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>N$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:M61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>O$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:N61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>P$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:O61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>Q$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:P61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>R$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:Q61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>S$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:R61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>T$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:S61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>U$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:T61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>V$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:U61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>W$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:V61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>X$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:W61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>Y$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:X61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>Z$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:Y61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AA$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:Z61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AB$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AA61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AC$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AB61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AD$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AC61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AE$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AD61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AF$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AE61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AG$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AF61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AH$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AG61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AI$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AH61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AJ$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AI61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AK$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AJ61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AL$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AK61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AM$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AL61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AN$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AM61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AO$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AN61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AP$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AO61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AQ$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AP61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AR$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AQ61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AS$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AR61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AT$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AS61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AU$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AT61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AV$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AU61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AW$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AV61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AX$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AW61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AY$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AX61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>AZ$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AY61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BA$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:AZ61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BB$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BA61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BC$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BB61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BD$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BC61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BE$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BD61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BF$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BE61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BG$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BF61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BH$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BG61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BI$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BH61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BJ$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BI61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BK$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BJ61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BL$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BK61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BM$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BL61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BN$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BM61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BO$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BN61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BP$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BO61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BQ$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BP61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BR$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BQ61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BS$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BR61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BT$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BS61))))","v":0},{"$f":"IF(OFFSET($G52, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G52,-$E61,$E61)+$E61>BU$5,IFERROR((OFFSET($G51,-$E61,$E61)/(OFFSET($G52,-$E61,$E61))),0),(OFFSET($G51,-$E61,$E61)-SUM($G61:BT61))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E62)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>L$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:K62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>M$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:L62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>N$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:M62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>O$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:N62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>P$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:O62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>Q$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:P62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>R$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:Q62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>S$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:R62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>T$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:S62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>U$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:T62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>V$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:U62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>W$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:V62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>X$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:W62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>Y$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:X62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>Z$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:Y62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AA$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:Z62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AB$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AA62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AC$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AB62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AD$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AC62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AE$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AD62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AF$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AE62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AG$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AF62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AH$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AG62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AI$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AH62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AJ$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AI62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AK$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AJ62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AL$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AK62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AM$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AL62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AN$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AM62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AO$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AN62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AP$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AO62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AQ$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AP62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AR$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AQ62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AS$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AR62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AT$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AS62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AU$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AT62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AV$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AU62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AW$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AV62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AX$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AW62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AY$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AX62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>AZ$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AY62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BA$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:AZ62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BB$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BA62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BC$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BB62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BD$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BC62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BE$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BD62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BF$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BE62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BG$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BF62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BH$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BG62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BI$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BH62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BJ$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BI62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BK$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BJ62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BL$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BK62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BM$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BL62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BN$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BM62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BO$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BN62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BP$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BO62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BQ$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BP62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BR$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BQ62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BS$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BR62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BT$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BS62))))","v":0},{"$f":"IF(OFFSET($G53, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G53,-$E62,$E62)+$E62>BU$5,IFERROR((OFFSET($G52,-$E62,$E62)/(OFFSET($G53,-$E62,$E62))),0),(OFFSET($G52,-$E62,$E62)-SUM($G62:BT62))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E63)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>M$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:L63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>N$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:M63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>O$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:N63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>P$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:O63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Q$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:P63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>R$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Q63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>S$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:R63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>T$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:S63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>U$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:T63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>V$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:U63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>W$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:V63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>X$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:W63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Y$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:X63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Z$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Y63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AA$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Z63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AB$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AA63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AC$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AB63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AD$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AC63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AE$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AD63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AF$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AE63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AG$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AF63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AH$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AG63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AI$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AH63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AJ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AI63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AK$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AJ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AL$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AK63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AM$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AL63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AN$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AM63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AO$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AN63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AP$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AO63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AQ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AP63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AR$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AQ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AS$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AR63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AT$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AS63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AU$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AT63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AV$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AU63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AW$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AV63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AX$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AW63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AY$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AX63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AZ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AY63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BA$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AZ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BB$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BA63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BC$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BB63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BD$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BC63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BE$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BD63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BF$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BE63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BG$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BF63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BH$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BG63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BI$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BH63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BJ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BI63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BK$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BJ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BL$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BK63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BM$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BL63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BN$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BM63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BO$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BN63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BP$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BO63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BQ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BP63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BR$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BQ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BS$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BR63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BT$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BS63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BU$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BT63))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E64)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>N$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:M64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>O$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:N64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>P$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:O64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Q$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:P64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>R$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Q64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>S$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:R64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>T$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:S64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>U$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:T64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>V$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:U64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>W$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:V64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>X$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:W64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Y$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:X64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Z$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Y64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AA$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Z64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AB$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AA64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AC$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AB64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AD$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AC64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AE$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AD64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AF$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AE64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AG$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AF64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AH$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AG64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AI$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AH64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AJ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AI64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AK$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AJ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AL$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AK64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AM$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AL64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AN$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AM64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AO$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AN64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AP$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AO64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AQ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AP64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AR$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AQ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AS$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AR64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AT$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AS64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AU$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AT64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AV$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AU64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AW$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AV64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AX$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AW64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AY$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AX64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AZ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AY64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BA$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AZ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BB$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BA64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BC$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BB64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BD$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BC64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BE$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BD64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BF$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BE64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BG$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BF64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BH$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BG64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BI$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BH64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BJ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BI64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BK$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BJ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BL$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BK64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BM$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BL64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BN$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BM64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BO$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BN64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BP$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BO64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BQ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BP64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BR$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BQ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BS$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BR64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BT$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BS64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BU$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BT64))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E65)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>O$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:N65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>P$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:O65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Q$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:P65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>R$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Q65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>S$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:R65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>T$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:S65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>U$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:T65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>V$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:U65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>W$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:V65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>X$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:W65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Y$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:X65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Z$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Y65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AA$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Z65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AB$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AA65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AC$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AB65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AD$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AC65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AE$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AD65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AF$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AE65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AG$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AF65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AH$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AG65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AI$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AH65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AJ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AI65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AK$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AJ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AL$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AK65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AM$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AL65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AN$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AM65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AO$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AN65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AP$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AO65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AQ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AP65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AR$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AQ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AS$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AR65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AT$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AS65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AU$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AT65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AV$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AU65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AW$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AV65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AX$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AW65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AY$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AX65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AZ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AY65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BA$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AZ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BB$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BA65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BC$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BB65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BD$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BC65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BE$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BD65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BF$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BE65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BG$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BF65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BH$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BG65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BI$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BH65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BJ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BI65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BK$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BJ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BL$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BK65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BM$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BL65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BN$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BM65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BO$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BN65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BP$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BO65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BQ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BP65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BR$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BQ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BS$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BR65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BT$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BS65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BU$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BT65))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E66)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>P$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:O66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Q$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:P66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>R$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Q66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>S$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:R66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>T$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:S66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>U$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:T66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>V$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:U66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>W$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:V66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>X$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:W66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Y$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:X66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Z$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Y66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AA$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Z66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AB$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AA66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AC$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AB66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AD$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AC66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AE$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AD66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AF$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AE66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AG$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AF66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AH$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AG66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AI$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AH66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AJ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AI66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AK$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AJ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AL$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AK66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AM$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AL66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AN$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AM66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AO$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AN66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AP$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AO66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AQ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AP66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AR$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AQ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AS$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AR66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AT$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AS66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AU$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AT66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AV$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AU66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AW$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AV66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AX$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AW66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AY$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AX66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AZ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AY66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BA$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AZ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BB$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BA66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BC$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BB66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BD$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BC66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BE$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BD66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BF$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BE66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BG$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BF66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BH$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BG66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BI$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BH66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BJ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BI66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BK$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BJ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BL$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BK66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BM$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BL66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BN$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BM66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BO$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BN66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BP$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BO66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BQ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BP66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BR$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BQ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BS$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BR66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BT$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BS66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BU$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BT66))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E67)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Q$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:P67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>R$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Q67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>S$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:R67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>T$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:S67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>U$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:T67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>V$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:U67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>W$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:V67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>X$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:W67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Y$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:X67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Z$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Y67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AA$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Z67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AB$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AA67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AC$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AB67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AD$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AC67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AE$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AD67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AF$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AE67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AG$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AF67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AH$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AG67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AI$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AH67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AJ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AI67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AK$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AJ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AL$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AK67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AM$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AL67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AN$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AM67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AO$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AN67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AP$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AO67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AQ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AP67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AR$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AQ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AS$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AR67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AT$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AS67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AU$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AT67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AV$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AU67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AW$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AV67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AX$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AW67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AY$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AX67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AZ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AY67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BA$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AZ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BB$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BA67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BC$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BB67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BD$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BC67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BE$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BD67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BF$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BE67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BG$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BF67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BH$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BG67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BI$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BH67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BJ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BI67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BK$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BJ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BL$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BK67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BM$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BL67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BN$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BM67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BO$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BN67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BP$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BO67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BQ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BP67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BR$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BQ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BS$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BR67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BT$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BS67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BU$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BT67))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E68)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>R$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Q68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>S$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:R68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>T$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:S68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>U$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:T68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>V$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:U68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>W$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:V68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>X$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:W68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>Y$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:X68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>Z$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Y68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AA$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Z68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AB$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AA68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AC$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AB68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AD$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AC68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AE$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AD68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AF$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AE68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AG$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AF68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AH$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AG68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AI$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AH68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AJ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AI68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AK$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AJ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AL$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AK68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AM$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AL68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AN$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AM68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AO$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AN68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AP$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AO68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AQ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AP68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AR$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AQ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AS$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AR68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AT$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AS68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AU$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AT68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AV$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AU68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AW$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AV68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AX$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AW68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AY$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AX68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AZ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AY68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BA$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AZ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BB$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BA68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BC$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BB68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BD$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BC68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BE$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BD68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BF$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BE68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BG$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BF68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BH$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BG68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BI$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BH68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BJ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BI68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BK$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BJ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BL$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BK68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BM$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BL68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BN$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BM68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BO$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BN68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BP$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BO68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BQ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BP68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BR$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BQ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BS$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BR68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BT$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BS68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BU$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BT68))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E63","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E70)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=M$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:L71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:L71)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:L71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=N$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:M71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:M71)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:M71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=O$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:N71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:N71)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:N71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=P$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:O71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:O71)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:O71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=Q$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:P71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:P71)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:P71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=R$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:Q71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:Q71)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:Q71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=S$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:R71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:R71)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:R71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=T$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:S71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:S71)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:S71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=U$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:T71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:T71)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:T71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=V$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:U71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:U71)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:U71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=W$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:V71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:V71)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:V71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=X$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:W71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:W71)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:W71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=Y$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:X71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:X71)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:X71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=Z$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:Y71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:Y71)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:Y71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AA$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:Z71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:Z71)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:Z71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AB$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AA71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AA71)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AA71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AC$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AB71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AB71)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AB71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AD$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AC71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AC71)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AC71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AE$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AD71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AD71)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AD71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AF$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AE71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AE71)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AE71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AG$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AF71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AF71)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AF71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AH$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AG71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AG71)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AG71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AI$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AH71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AH71)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AH71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AJ$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AI71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AI71)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AI71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AK$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AJ71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AJ71)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AJ71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AL$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AK71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AK71)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AK71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AM$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AL71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AL71)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AL71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AN$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AM71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AM71)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AM71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AO$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AN71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AN71)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AN71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AP$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AO71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AO71)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AO71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AQ$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AP71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AP71)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AP71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AR$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AQ71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AQ71)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AQ71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AS$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AR71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AR71)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AR71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AT$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AS71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AS71)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AS71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AU$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AT71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AT71)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AT71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AV$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AU71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AU71)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AU71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AW$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AV71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AV71)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AV71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AX$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AW71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AW71)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AW71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AY$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AX71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AX71)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AX71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=AZ$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AY71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AY71)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AY71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BA$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:AZ71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:AZ71)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:AZ71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BB$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BA71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BA71)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BA71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BC$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BB71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BB71)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BB71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BD$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BC71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BC71)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BC71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BE$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BD71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BD71)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BD71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BF$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BE71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BE71)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BE71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BG$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BF71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BF71)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BF71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BH$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BG71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BG71)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BG71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BI$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BH71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BH71)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BH71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BJ$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BI71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BI71)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BI71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BK$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BJ71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BJ71)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BJ71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BL$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BK71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BK71)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BK71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BM$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BL71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BL71)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BL71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BN$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BM71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BM71)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BM71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BO$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BN71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BN71)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BN71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BP$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BO71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BO71)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BO71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BQ$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BP71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BP71)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BP71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BR$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BQ71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BQ71)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BQ71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BS$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BR71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BR71)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BR71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BT$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BS71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BS71)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BS71)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E70)+$E58>=BU$5, 0,\nIF(AND(OFFSET($G50, -$E58, $E70)<>0, OFFSET($G52, -$E58, $E70)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)-SUM($G71:BT71)),\nIF(AND(OFFSET($G50, -$E58, $E70)=0, OFFSET($G52, -$E58, $E70)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G53, -$E58, $E70)+$E70, IFERROR(OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G52, -$E58, $E70)-SUM($G71:BT71)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E70)<OFFSET($G51, -$E58, $E70)+$E70, IFERROR(OFFSET($G50, -$E58, $E70)/OFFSET($G51, -$E58, $E70)+OFFSET($G52, -$E58, $E70)/OFFSET($G53, -$E58, $E70), 0), OFFSET($G50, -$E58, $E70)+OFFSET($G52, -$E58, $E70)-SUM($G71:BT71)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E71+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E71)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=R$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:Q72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:Q72)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:Q72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=S$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:R72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:R72)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:R72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=T$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:S72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:S72)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:S72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=U$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:T72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:T72)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:T72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=V$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:U72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:U72)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:U72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=W$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:V72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:V72)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:V72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=X$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:W72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:W72)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:W72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=Y$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:X72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:X72)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:X72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=Z$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:Y72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:Y72)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:Y72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AA$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:Z72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:Z72)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:Z72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AB$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AA72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AA72)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AA72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AC$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AB72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AB72)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AB72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AD$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AC72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AC72)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AC72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AE$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AD72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AD72)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AD72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AF$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AE72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AE72)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AE72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AG$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AF72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AF72)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AF72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AH$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AG72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AG72)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AG72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AI$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AH72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AH72)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AH72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AJ$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AI72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AI72)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AI72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AK$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AJ72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AJ72)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AJ72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AL$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AK72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AK72)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AK72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AM$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AL72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AL72)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AL72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AN$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AM72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AM72)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AM72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AO$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AN72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AN72)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AN72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AP$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AO72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AO72)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AO72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AQ$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AP72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AP72)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AP72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AR$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AQ72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AQ72)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AQ72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AS$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AR72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AR72)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AR72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AT$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AS72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AS72)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AS72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AU$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AT72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AT72)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AT72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AV$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AU72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AU72)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AU72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AW$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AV72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AV72)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AV72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AX$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AW72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AW72)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AW72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AY$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AX72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AX72)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AX72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=AZ$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AY72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AY72)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AY72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BA$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:AZ72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:AZ72)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:AZ72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BB$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BA72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BA72)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BA72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BC$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BB72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BB72)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BB72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BD$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BC72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BC72)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BC72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BE$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BD72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BD72)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BD72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BF$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BE72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BE72)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BE72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BG$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BF72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BF72)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BF72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BH$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BG72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BG72)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BG72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BI$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BH72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BH72)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BH72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BJ$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BI72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BI72)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BI72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BK$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BJ72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BJ72)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BJ72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BL$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BK72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BK72)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BK72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BM$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BL72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BL72)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BL72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BN$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BM72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BM72)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BM72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BO$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BN72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BN72)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BN72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BP$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BO72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BO72)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BO72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BQ$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BP72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BP72)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BP72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BR$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BQ72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BQ72)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BQ72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BS$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BR72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BR72)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BR72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BT$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BS72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BS72)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BS72)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E71)+$E59>=BU$5, 0,\nIF(AND(OFFSET($G51, -$E59, $E71)<>0, OFFSET($G53, -$E59, $E71)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)-SUM($G72:BT72)),\nIF(AND(OFFSET($G51, -$E59, $E71)=0, OFFSET($G53, -$E59, $E71)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G54, -$E59, $E71)+$E71, IFERROR(OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G53, -$E59, $E71)-SUM($G72:BT72)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E71)<OFFSET($G52, -$E59, $E71)+$E71, IFERROR(OFFSET($G51, -$E59, $E71)/OFFSET($G52, -$E59, $E71)+OFFSET($G53, -$E59, $E71)/OFFSET($G54, -$E59, $E71), 0), OFFSET($G51, -$E59, $E71)+OFFSET($G53, -$E59, $E71)-SUM($G72:BT72)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E59)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(I$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:H75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(J$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:I75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(K$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:J75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(L$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:K75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(M$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:L75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(N$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:M75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(O$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:N75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(P$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:O75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(Q$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:P75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(R$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:Q75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(S$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:R75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(T$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:S75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(U$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:T75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(V$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:U75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(W$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:V75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(X$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:W75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(Y$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:X75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(Z$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:Y75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AA$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:Z75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AB$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AA75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AC$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AB75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AD$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AC75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AE$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AD75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AF$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AE75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AG$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AF75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AH$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AG75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AI$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AH75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AI75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AK$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AJ75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AL$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AK75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AM$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AL75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AN$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AM75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AO$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AN75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AP$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AO75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AP75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AR$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AQ75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AS$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AR75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AT$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AS75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AU$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AT75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AV$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AU75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AW$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AV75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AX$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AW75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AY$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AX75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AY75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BA$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:AZ75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BB$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BA75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BC$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BB75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BD$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BC75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BE$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BD75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BF$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BE75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BG$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BF75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BH$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BG75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BI$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BH75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BI75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BK$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BJ75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BL$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BK75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BM$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BL75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BN$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BM75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BO$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BN75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BP$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BO75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BP75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BR$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BQ75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BS$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BR75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BT$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BS75)))","v":0},{"$f":"IF(OR(OFFSET($G54, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=0, OFFSET($G55, -$E58, $E59)=\"n/a\"), 0, IF(BU$5<=OFFSET($G55, -$E58, $E59)+$E59, IFERROR(OFFSET($G54, -$E58, $E59)/OFFSET($G55, -$E58, $E59), 0), OFFSET($G54, -$E58, $E59)-SUM($G75:BT75)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E60)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(J$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:I76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(K$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:J76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(L$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:K76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(M$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:L76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(N$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:M76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(O$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:N76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(P$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:O76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(Q$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:P76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(R$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:Q76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(S$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:R76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(T$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:S76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(U$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:T76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(V$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:U76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(W$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:V76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(X$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:W76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(Y$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:X76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(Z$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:Y76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AA$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:Z76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AB$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AA76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AC$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AB76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AD$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AC76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AE$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AD76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AF$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AE76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AG$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AF76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AH$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AG76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AI$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AH76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AI76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AK$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AJ76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AL$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AK76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AM$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AL76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AN$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AM76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AO$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AN76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AP$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AO76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AP76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AR$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AQ76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AS$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AR76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AT$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AS76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AU$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AT76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AV$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AU76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AW$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AV76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AX$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AW76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AY$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AX76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AY76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BA$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:AZ76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BB$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BA76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BC$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BB76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BD$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BC76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BE$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BD76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BF$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BE76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BG$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BF76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BH$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BG76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BI$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BH76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BI76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BK$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BJ76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BL$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BK76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BM$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BL76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BN$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BM76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BO$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BN76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BP$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BO76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BP76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BR$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BQ76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BS$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BR76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BT$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BS76)))","v":0},{"$f":"IF(OR(OFFSET($G55, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=0, OFFSET($G56, -$E59, $E60)=\"n/a\"), 0, IF(BU$5<=OFFSET($G56, -$E59, $E60)+$E60, IFERROR(OFFSET($G55, -$E59, $E60)/OFFSET($G56, -$E59, $E60), 0), OFFSET($G55, -$E59, $E60)-SUM($G76:BT76)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E61)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(K$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:J77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(L$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:K77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(M$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:L77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(N$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:M77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(O$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:N77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(P$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:O77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(Q$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:P77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(R$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:Q77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(S$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:R77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(T$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:S77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(U$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:T77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(V$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:U77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(W$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:V77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(X$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:W77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(Y$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:X77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(Z$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:Y77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AA$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:Z77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AB$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AA77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AC$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AB77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AD$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AC77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AE$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AD77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AF$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AE77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AG$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AF77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AH$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AG77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AI$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AH77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AI77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AK$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AJ77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AL$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AK77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AM$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AL77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AN$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AM77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AO$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AN77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AP$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AO77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AP77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AR$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AQ77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AS$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AR77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AT$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AS77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AU$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AT77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AV$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AU77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AW$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AV77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AX$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AW77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AY$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AX77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AY77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BA$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:AZ77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BB$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BA77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BC$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BB77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BD$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BC77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BE$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BD77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BF$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BE77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BG$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BF77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BH$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BG77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BI$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BH77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BI77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BK$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BJ77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BL$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BK77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BM$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BL77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BN$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BM77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BO$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BN77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BP$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BO77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BP77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BR$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BQ77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BS$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BR77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BT$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BS77)))","v":0},{"$f":"IF(OR(OFFSET($G56, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=0, OFFSET($G57, -$E60, $E61)=\"n/a\"), 0, IF(BU$5<=OFFSET($G57, -$E60, $E61)+$E61, IFERROR(OFFSET($G56, -$E60, $E61)/OFFSET($G57, -$E60, $E61), 0), OFFSET($G56, -$E60, $E61)-SUM($G77:BT77)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E62)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(L$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:K78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(M$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:L78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(N$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:M78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(O$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:N78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(P$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:O78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Q$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:P78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(R$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Q78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(S$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:R78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(T$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:S78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(U$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:T78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(V$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:U78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(W$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:V78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(X$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:W78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Y$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:X78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(Z$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Y78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AA$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:Z78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AB$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AA78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AC$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AB78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AD$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AC78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AE$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AD78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AF$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AE78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AG$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AF78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AH$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AG78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AI$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AH78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AI78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AK$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AJ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AL$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AK78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AM$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AL78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AN$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AM78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AO$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AN78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AP$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AO78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AP78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AR$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AQ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AS$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AR78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AT$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AS78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AU$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AT78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AV$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AU78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AW$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AV78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AX$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AW78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AY$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AX78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AY78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BA$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:AZ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BB$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BA78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BC$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BB78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BD$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BC78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BE$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BD78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BF$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BE78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BG$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BF78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BH$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BG78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BI$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BH78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BI78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BK$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BJ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BL$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BK78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BM$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BL78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BN$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BM78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BO$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BN78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BP$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BO78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BP78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BR$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BQ78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BS$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BR78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BT$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BS78)))","v":0},{"$f":"IF(OR(OFFSET($G57, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=0, OFFSET($G58, -$E61, $E62)=\"n/a\"), 0, IF(BU$5<=OFFSET($G58, -$E61, $E62)+$E62, IFERROR(OFFSET($G57, -$E61, $E62)/OFFSET($G58, -$E61, $E62), 0), OFFSET($G57, -$E61, $E62)-SUM($G78:BT78)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E63)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(M$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:L79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(N$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:M79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(O$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:N79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(P$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:O79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(Q$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:P79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(R$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:Q79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(S$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:R79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(T$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:S79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(U$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:T79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(V$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:U79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(W$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:V79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(X$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:W79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(Y$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:X79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(Z$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:Y79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AA$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:Z79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AB$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AA79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AC$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AB79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AD$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AC79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AE$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AD79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AF$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AE79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AG$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AF79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AH$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AG79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AI$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AH79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AI79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AK$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AJ79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AL$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AK79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AM$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AL79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AN$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AM79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AO$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AN79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AP$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AO79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AP79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AR$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AQ79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AS$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AR79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AT$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AS79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AU$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AT79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AV$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AU79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AW$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AV79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AX$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AW79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AY$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AX79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AY79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BA$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:AZ79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BB$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BA79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BC$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BB79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BD$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BC79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BE$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BD79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BF$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BE79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BG$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BF79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BH$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BG79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BI$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BH79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BI79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BK$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BJ79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BL$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BK79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BM$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BL79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BN$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BM79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BO$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BN79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BP$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BO79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BP79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BR$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BQ79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BS$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BR79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BT$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BS79)))","v":0},{"$f":"IF(OR(OFFSET($G58, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=0, OFFSET($G59, -$E62, $E63)=\"n/a\"), 0, IF(BU$5<=OFFSET($G59, -$E62, $E63)+$E63, IFERROR(OFFSET($G58, -$E62, $E63)/OFFSET($G59, -$E62, $E63), 0), OFFSET($G58, -$E62, $E63)-SUM($G79:BT79)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E64)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(N$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:M80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(O$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:N80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(P$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:O80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Q$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:P80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(R$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:Q80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(S$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:R80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(T$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:S80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(U$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:T80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(V$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:U80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(W$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:V80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(X$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:W80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Y$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:X80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Z$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:Y80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AA$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:Z80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AB$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AA80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AC$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AB80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AD$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AC80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AE$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AD80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AF$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AE80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AG$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AF80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AH$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AG80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AI$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AH80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AI80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AK$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AJ80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AL$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AK80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AM$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AL80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AN$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AM80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AO$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AN80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AP$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AO80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AP80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AR$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AQ80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AS$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AR80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AT$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AS80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AU$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AT80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AV$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AU80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AW$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AV80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AX$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AW80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AY$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AX80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AY80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BA$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:AZ80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BB$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BA80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BC$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BB80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BD$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BC80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BE$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BD80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BF$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BE80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BG$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BF80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BH$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BG80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BI$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BH80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BI80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BK$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BJ80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BL$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BK80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BM$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BL80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BN$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BM80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BO$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BN80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BP$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BO80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BP80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BR$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BQ80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BS$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BR80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BT$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BS80)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BU$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G80:BT80)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E65)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(O$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:N81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(P$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:O81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Q$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:P81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(R$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:Q81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(S$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:R81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(T$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:S81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(U$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:T81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(V$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:U81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(W$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:V81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(X$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:W81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Y$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:X81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Z$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:Y81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AA$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:Z81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AB$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AA81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AC$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AB81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AD$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AC81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AE$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AD81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AF$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AE81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AG$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AF81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AH$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AG81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AI$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AH81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AI81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AK$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AJ81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AL$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AK81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AM$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AL81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AN$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AM81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AO$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AN81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AP$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AO81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AP81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AR$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AQ81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AS$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AR81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AT$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AS81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AU$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AT81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AV$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AU81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AW$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AV81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AX$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AW81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AY$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AX81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AY81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BA$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:AZ81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BB$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BA81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BC$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BB81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BD$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BC81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BE$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BD81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BF$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BE81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BG$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BF81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BH$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BG81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BI$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BH81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BI81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BK$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BJ81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BL$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BK81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BM$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BL81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BN$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BM81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BO$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BN81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BP$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BO81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BP81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BR$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BQ81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BS$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BR81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BT$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BS81)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BU$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G81:BT81)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E66)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(P$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:O82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Q$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:P82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(R$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:Q82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(S$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:R82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(T$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:S82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(U$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:T82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(V$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:U82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(W$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:V82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(X$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:W82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Y$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:X82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Z$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:Y82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AA$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:Z82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AB$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AA82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AC$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AB82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AD$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AC82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AE$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AD82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AF$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AE82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AG$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AF82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AH$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AG82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AI$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AH82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AI82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AK$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AJ82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AL$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AK82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AM$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AL82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AN$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AM82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AO$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AN82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AP$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AO82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AP82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AR$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AQ82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AS$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AR82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AT$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AS82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AU$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AT82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AV$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AU82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AW$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AV82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AX$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AW82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AY$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AX82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AY82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BA$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:AZ82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BB$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BA82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BC$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BB82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BD$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BC82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BE$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BD82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BF$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BE82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BG$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BF82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BH$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BG82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BI$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BH82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BI82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BK$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BJ82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BL$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BK82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BM$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BL82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BN$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BM82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BO$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BN82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BP$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BO82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BP82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BR$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BQ82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BS$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BR82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BT$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BS82)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BU$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G82:BT82)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E67)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Q$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:P83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(R$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:Q83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(S$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:R83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(T$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:S83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(U$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:T83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(V$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:U83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(W$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:V83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(X$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:W83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Y$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:X83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Z$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:Y83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AA$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:Z83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AB$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AA83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AC$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AB83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AD$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AC83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AE$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AD83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AF$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AE83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AG$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AF83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AH$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AG83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AI$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AH83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AI83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AK$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AJ83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AL$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AK83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AM$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AL83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AN$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AM83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AO$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AN83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AP$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AO83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AP83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AR$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AQ83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AS$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AR83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AT$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AS83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AU$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AT83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AV$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AU83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AW$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AV83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AX$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AW83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AY$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AX83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AY83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BA$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:AZ83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BB$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BA83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BC$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BB83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BD$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BC83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BE$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BD83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BF$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BE83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BG$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BF83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BH$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BG83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BI$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BH83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BI83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BK$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BJ83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BL$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BK83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BM$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BL83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BN$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BM83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BO$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BN83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BP$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BO83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BP83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BR$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BQ83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BS$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BR83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BT$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BS83)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BU$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G83:BT83)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E68)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(R$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:Q84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(S$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:R84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(T$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:S84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(U$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:T84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(V$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:U84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(W$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:V84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(X$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:W84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(Y$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:X84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(Z$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:Y84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AA$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:Z84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AB$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AA84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AC$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AB84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AD$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AC84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AE$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AD84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AF$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AE84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AG$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AF84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AH$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AG84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AI$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AH84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AI84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AK$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AJ84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AL$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AK84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AM$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AL84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AN$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AM84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AO$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AN84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AP$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AO84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AP84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AR$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AQ84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AS$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AR84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AT$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AS84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AU$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AT84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AV$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AU84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AW$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AV84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AX$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AW84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AY$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AX84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AY84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BA$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:AZ84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BB$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BA84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BC$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BB84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BD$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BC84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BE$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BD84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BF$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BE84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BG$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BF84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BH$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BG84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BI$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BH84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BI84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BK$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BJ84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BL$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BK84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BM$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BL84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BN$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BM84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BO$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BN84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BP$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BO84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BP84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BR$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BQ84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BS$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BR84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BT$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BS84)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BU$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G84:BT84)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E48, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Cable tunnel (dx) - depreciation"},null,{"$f":"SUM(H58:H85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN58:AN85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT58:BT85)","v":0},{"$f":"SUM(BU58:BU85)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E89","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E89, 'RAB input'!$D$25:$D$74, 0))","v":"Distribution lines and cables"}]
[null,null,null,null,{"$f":"E48+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E89)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E89)-INDEX('RAB input'!H$79:H$128,$E89)-INDEX('RAB input'!H$133:H$182,$E89))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E89)-INDEX('RAB input'!I$79:I$128,$E89)-INDEX('RAB input'!I$133:I$182,$E89))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E89)-INDEX('RAB input'!J$79:J$128,$E89)-INDEX('RAB input'!J$133:J$182,$E89))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E89)-INDEX('RAB input'!K$79:K$128,$E89)-INDEX('RAB input'!K$133:K$182,$E89))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E89)-INDEX('RAB input'!L$79:L$128,$E89)-INDEX('RAB input'!L$133:L$182,$E89))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E89)-INDEX('RAB input'!M$79:M$128,$E89)-INDEX('RAB input'!M$133:M$182,$E89))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E89)-INDEX('RAB input'!N$79:N$128,$E89)-INDEX('RAB input'!N$133:N$182,$E89))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E89)-INDEX('RAB input'!O$79:O$128,$E89)-INDEX('RAB input'!O$133:O$182,$E89))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E89)-INDEX('RAB input'!P$79:P$128,$E89)-INDEX('RAB input'!P$133:P$182,$E89))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E89)-INDEX('RAB input'!Q$79:Q$128,$E89)-INDEX('RAB input'!Q$133:Q$182,$E89))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E89)-INDEX('RAB input'!R$79:R$128,$E89)-INDEX('RAB input'!R$133:R$182,$E89))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E89)-INDEX('RAB input'!S$79:S$128,$E89)-INDEX('RAB input'!S$133:S$182,$E89))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E89)-INDEX('RAB input'!T$79:T$128,$E89)-INDEX('RAB input'!T$133:T$182,$E89))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E89)-INDEX('RAB input'!U$79:U$128,$E89)-INDEX('RAB input'!U$133:U$182,$E89))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E89)-INDEX('RAB input'!V$79:V$128,$E89)-INDEX('RAB input'!V$133:V$182,$E89))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E89)-INDEX('RAB input'!W$79:W$128,$E89)-INDEX('RAB input'!W$133:W$182,$E89))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E89)-INDEX('RAB input'!X$79:X$128,$E89)-INDEX('RAB input'!X$133:X$182,$E89))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E89)-INDEX('RAB input'!Y$79:Y$128,$E89)-INDEX('RAB input'!Y$133:Y$182,$E89))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E89)-INDEX('RAB input'!Z$79:Z$128,$E89)-INDEX('RAB input'!Z$133:Z$182,$E89))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E89)-INDEX('RAB input'!AA$79:AA$128,$E89)-INDEX('RAB input'!AA$133:AA$182,$E89))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E89)-INDEX('RAB input'!AB$79:AB$128,$E89)-INDEX('RAB input'!AB$133:AB$182,$E89))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E89)-INDEX('RAB input'!AC$79:AC$128,$E89)-INDEX('RAB input'!AC$133:AC$182,$E89))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E89)-INDEX('RAB input'!AD$79:AD$128,$E89)-INDEX('RAB input'!AD$133:AD$182,$E89))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E89)-INDEX('RAB input'!AE$79:AE$128,$E89)-INDEX('RAB input'!AE$133:AE$182,$E89))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E89)-INDEX('RAB input'!AF$79:AF$128,$E89)-INDEX('RAB input'!AF$133:AF$182,$E89))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E89)-INDEX('RAB input'!AG$79:AG$128,$E89)-INDEX('RAB input'!AG$133:AG$182,$E89))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E89)-INDEX('RAB input'!AH$79:AH$128,$E89)-INDEX('RAB input'!AH$133:AH$182,$E89))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E89)-INDEX('RAB input'!AI$79:AI$128,$E89)-INDEX('RAB input'!AI$133:AI$182,$E89))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E89)-INDEX('RAB input'!AJ$79:AJ$128,$E89)-INDEX('RAB input'!AJ$133:AJ$182,$E89))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E89)-INDEX('RAB input'!AK$79:AK$128,$E89)-INDEX('RAB input'!AK$133:AK$182,$E89))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E89)-INDEX('RAB input'!AL$79:AL$128,$E89)-INDEX('RAB input'!AL$133:AL$182,$E89))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E89)-INDEX('RAB input'!AM$79:AM$128,$E89)-INDEX('RAB input'!AM$133:AM$182,$E89))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E89)-INDEX('RAB input'!AN$79:AN$128,$E89)-INDEX('RAB input'!AN$133:AN$182,$E89))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E89)-INDEX('RAB input'!AO$79:AO$128,$E89)-INDEX('RAB input'!AO$133:AO$182,$E89))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E89)-INDEX('RAB input'!AP$79:AP$128,$E89)-INDEX('RAB input'!AP$133:AP$182,$E89))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E89)-INDEX('RAB input'!AQ$79:AQ$128,$E89)-INDEX('RAB input'!AQ$133:AQ$182,$E89))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E89)-INDEX('RAB input'!AR$79:AR$128,$E89)-INDEX('RAB input'!AR$133:AR$182,$E89))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E89)-INDEX('RAB input'!AS$79:AS$128,$E89)-INDEX('RAB input'!AS$133:AS$182,$E89))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E89)-INDEX('RAB input'!AT$79:AT$128,$E89)-INDEX('RAB input'!AT$133:AT$182,$E89))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E89)-INDEX('RAB input'!AU$79:AU$128,$E89)-INDEX('RAB input'!AU$133:AU$182,$E89))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E89)-INDEX('RAB input'!AV$79:AV$128,$E89)-INDEX('RAB input'!AV$133:AV$182,$E89))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E89)-INDEX('RAB input'!AW$79:AW$128,$E89)-INDEX('RAB input'!AW$133:AW$182,$E89))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E89)-INDEX('RAB input'!AX$79:AX$128,$E89)-INDEX('RAB input'!AX$133:AX$182,$E89))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E89)-INDEX('RAB input'!AY$79:AY$128,$E89)-INDEX('RAB input'!AY$133:AY$182,$E89))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E89)-INDEX('RAB input'!AZ$79:AZ$128,$E89)-INDEX('RAB input'!AZ$133:AZ$182,$E89))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E89)-INDEX('RAB input'!BA$79:BA$128,$E89)-INDEX('RAB input'!BA$133:BA$182,$E89))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E89)-INDEX('RAB input'!BB$79:BB$128,$E89)-INDEX('RAB input'!BB$133:BB$182,$E89))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E89)-INDEX('RAB input'!BC$79:BC$128,$E89)-INDEX('RAB input'!BC$133:BC$182,$E89))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E89)-INDEX('RAB input'!BD$79:BD$128,$E89)-INDEX('RAB input'!BD$133:BD$182,$E89))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E89)-INDEX('RAB input'!BE$79:BE$128,$E89)-INDEX('RAB input'!BE$133:BE$182,$E89))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E89)-INDEX('RAB input'!BF$79:BF$128,$E89)-INDEX('RAB input'!BF$133:BF$182,$E89))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E89)-INDEX('RAB input'!BG$79:BG$128,$E89)-INDEX('RAB input'!BG$133:BG$182,$E89))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E89)-INDEX('RAB input'!BH$79:BH$128,$E89)-INDEX('RAB input'!BH$133:BH$182,$E89))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E89)-INDEX('RAB input'!BI$79:BI$128,$E89)-INDEX('RAB input'!BI$133:BI$182,$E89))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E89)-INDEX('RAB input'!BJ$79:BJ$128,$E89)-INDEX('RAB input'!BJ$133:BJ$182,$E89))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E89)-INDEX('RAB input'!BK$79:BK$128,$E89)-INDEX('RAB input'!BK$133:BK$182,$E89))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E89)-INDEX('RAB input'!BL$79:BL$128,$E89)-INDEX('RAB input'!BL$133:BL$182,$E89))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E89)-INDEX('RAB input'!BM$79:BM$128,$E89)-INDEX('RAB input'!BM$133:BM$182,$E89))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E89)-INDEX('RAB input'!BN$79:BN$128,$E89)-INDEX('RAB input'!BN$133:BN$182,$E89))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E89)-INDEX('RAB input'!BO$79:BO$128,$E89)-INDEX('RAB input'!BO$133:BO$182,$E89))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E89)-INDEX('RAB input'!BP$79:BP$128,$E89)-INDEX('RAB input'!BP$133:BP$182,$E89))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E89)-INDEX('RAB input'!BQ$79:BQ$128,$E89)-INDEX('RAB input'!BQ$133:BQ$182,$E89))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E89)-INDEX('RAB input'!BR$79:BR$128,$E89)-INDEX('RAB input'!BR$133:BR$182,$E89))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E89)-INDEX('RAB input'!BS$79:BS$128,$E89)-INDEX('RAB input'!BS$133:BS$182,$E89))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E89)-INDEX('RAB input'!BT$79:BT$128,$E89)-INDEX('RAB input'!BT$133:BT$182,$E89))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E89)-INDEX('RAB input'!BU$79:BU$128,$E89)-INDEX('RAB input'!BU$133:BU$182,$E89))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E89)=\"\", IF($G89=0, 0, F90), INDEX('RAB input'!$G$187:$G$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E89)=\"\", G90, INDEX('RAB input'!H$187:H$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E89)=\"\", H90, INDEX('RAB input'!I$187:I$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E89)=\"\", I90, INDEX('RAB input'!J$187:J$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E89)=\"\", J90, INDEX('RAB input'!K$187:K$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E89)=\"\", K90, INDEX('RAB input'!L$187:L$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E89)=\"\", L90, INDEX('RAB input'!M$187:M$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E89)=\"\", M90, INDEX('RAB input'!N$187:N$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E89)=\"\", N90, INDEX('RAB input'!O$187:O$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E89)=\"\", O90, INDEX('RAB input'!P$187:P$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E89)=\"\", P90, INDEX('RAB input'!Q$187:Q$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E89)=\"\", Q90, INDEX('RAB input'!R$187:R$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E89)=\"\", R90, INDEX('RAB input'!S$187:S$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E89)=\"\", S90, INDEX('RAB input'!T$187:T$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E89)=\"\", T90, INDEX('RAB input'!U$187:U$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E89)=\"\", U90, INDEX('RAB input'!V$187:V$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E89)=\"\", V90, INDEX('RAB input'!W$187:W$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E89)=\"\", W90, INDEX('RAB input'!X$187:X$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E89)=\"\", X90, INDEX('RAB input'!Y$187:Y$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E89)=\"\", Y90, INDEX('RAB input'!Z$187:Z$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E89)=\"\", Z90, INDEX('RAB input'!AA$187:AA$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E89)=\"\", AA90, INDEX('RAB input'!AB$187:AB$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E89)=\"\", AB90, INDEX('RAB input'!AC$187:AC$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E89)=\"\", AC90, INDEX('RAB input'!AD$187:AD$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E89)=\"\", AD90, INDEX('RAB input'!AE$187:AE$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E89)=\"\", AE90, INDEX('RAB input'!AF$187:AF$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E89)=\"\", AF90, INDEX('RAB input'!AG$187:AG$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E89)=\"\", AG90, INDEX('RAB input'!AH$187:AH$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E89)=\"\", AH90, INDEX('RAB input'!AI$187:AI$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E89)=\"\", AI90, INDEX('RAB input'!AJ$187:AJ$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E89)=\"\", AJ90, INDEX('RAB input'!AK$187:AK$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E89)=\"\", AK90, INDEX('RAB input'!AL$187:AL$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E89)=\"\", AL90, INDEX('RAB input'!AM$187:AM$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E89)=\"\", AM90, INDEX('RAB input'!AN$187:AN$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E89)=\"\", AN90, INDEX('RAB input'!AO$187:AO$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E89)=\"\", AO90, INDEX('RAB input'!AP$187:AP$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E89)=\"\", AP90, INDEX('RAB input'!AQ$187:AQ$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E89)=\"\", AQ90, INDEX('RAB input'!AR$187:AR$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E89)=\"\", AR90, INDEX('RAB input'!AS$187:AS$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E89)=\"\", AS90, INDEX('RAB input'!AT$187:AT$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E89)=\"\", AT90, INDEX('RAB input'!AU$187:AU$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E89)=\"\", AU90, INDEX('RAB input'!AV$187:AV$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E89)=\"\", AV90, INDEX('RAB input'!AW$187:AW$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E89)=\"\", AW90, INDEX('RAB input'!AX$187:AX$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E89)=\"\", AX90, INDEX('RAB input'!AY$187:AY$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E89)=\"\", AY90, INDEX('RAB input'!AZ$187:AZ$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E89)=\"\", AZ90, INDEX('RAB input'!BA$187:BA$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E89)=\"\", BA90, INDEX('RAB input'!BB$187:BB$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E89)=\"\", BB90, INDEX('RAB input'!BC$187:BC$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E89)=\"\", BC90, INDEX('RAB input'!BD$187:BD$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E89)=\"\", BD90, INDEX('RAB input'!BE$187:BE$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E89)=\"\", BE90, INDEX('RAB input'!BF$187:BF$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E89)=\"\", BF90, INDEX('RAB input'!BG$187:BG$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E89)=\"\", BG90, INDEX('RAB input'!BH$187:BH$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E89)=\"\", BH90, INDEX('RAB input'!BI$187:BI$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E89)=\"\", BI90, INDEX('RAB input'!BJ$187:BJ$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E89)=\"\", BJ90, INDEX('RAB input'!BK$187:BK$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E89)=\"\", BK90, INDEX('RAB input'!BL$187:BL$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E89)=\"\", BL90, INDEX('RAB input'!BM$187:BM$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E89)=\"\", BM90, INDEX('RAB input'!BN$187:BN$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E89)=\"\", BN90, INDEX('RAB input'!BO$187:BO$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E89)=\"\", BO90, INDEX('RAB input'!BP$187:BP$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E89)=\"\", BP90, INDEX('RAB input'!BQ$187:BQ$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E89)=\"\", BQ90, INDEX('RAB input'!BR$187:BR$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E89)=\"\", BR90, INDEX('RAB input'!BS$187:BS$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E89)=\"\", BS90, INDEX('RAB input'!BT$187:BT$236, $E89))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E89)=\"\", BT90, INDEX('RAB input'!BU$187:BU$236, $E89))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E89)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E89)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E89)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E89)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E89)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E89)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E89)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E89)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E89)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E89)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E89)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E89)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E89)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E89)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E89)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E89)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E89)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E89)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E89)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E89)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E89)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E89)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E89)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E89)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E89)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E89)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E89)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E89)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E89)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E89)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E89)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E89)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E89)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E89)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E89)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E89)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E89)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E89)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E89)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E89)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E89)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E89)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E89)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E89)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E89)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E89)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E89)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E89)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E89)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E89)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E89)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E89)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E89)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E89)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E89)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E89)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E89)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E89)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E89)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E89)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E89)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E89)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E89)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E89)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E89)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E89)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E89)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G91<>0, IF(G90<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E89)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H91<>0, IF(H90<>\"n/a\", H90-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I91<>0, IF(I90<>\"n/a\", I90-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J91<>0, IF(J90<>\"n/a\", J90-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K91<>0, IF(K90<>\"n/a\", K90-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L91<>0, IF(L90<>\"n/a\", L90-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M91<>0, IF(M90<>\"n/a\", M90-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N91<>0, IF(N90<>\"n/a\", N90-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O91<>0, IF(O90<>\"n/a\", O90-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P91<>0, IF(P90<>\"n/a\", P90-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q91<>0, IF(Q90<>\"n/a\", Q90-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R91<>0, IF(R90<>\"n/a\", R90-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S91<>0, IF(S90<>\"n/a\", S90-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T91<>0, IF(T90<>\"n/a\", T90-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U91<>0, IF(U90<>\"n/a\", U90-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V91<>0, IF(V90<>\"n/a\", V90-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W91<>0, IF(W90<>\"n/a\", W90-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X91<>0, IF(X90<>\"n/a\", X90-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y91<>0, IF(Y90<>\"n/a\", Y90-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z91<>0, IF(Z90<>\"n/a\", Z90-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA91<>0, IF(AA90<>\"n/a\", AA90-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB91<>0, IF(AB90<>\"n/a\", AB90-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC91<>0, IF(AC90<>\"n/a\", AC90-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD91<>0, IF(AD90<>\"n/a\", AD90-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE91<>0, IF(AE90<>\"n/a\", AE90-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF91<>0, IF(AF90<>\"n/a\", AF90-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG91<>0, IF(AG90<>\"n/a\", AG90-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH91<>0, IF(AH90<>\"n/a\", AH90-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI91<>0, IF(AI90<>\"n/a\", AI90-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ91<>0, IF(AJ90<>\"n/a\", AJ90-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK91<>0, IF(AK90<>\"n/a\", AK90-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL91<>0, IF(AL90<>\"n/a\", AL90-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM91<>0, IF(AM90<>\"n/a\", AM90-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN91<>0, IF(AN90<>\"n/a\", AN90-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO91<>0, IF(AO90<>\"n/a\", AO90-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP91<>0, IF(AP90<>\"n/a\", AP90-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ91<>0, IF(AQ90<>\"n/a\", AQ90-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR91<>0, IF(AR90<>\"n/a\", AR90-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS91<>0, IF(AS90<>\"n/a\", AS90-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT91<>0, IF(AT90<>\"n/a\", AT90-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU91<>0, IF(AU90<>\"n/a\", AU90-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV91<>0, IF(AV90<>\"n/a\", AV90-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW91<>0, IF(AW90<>\"n/a\", AW90-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX91<>0, IF(AX90<>\"n/a\", AX90-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY91<>0, IF(AY90<>\"n/a\", AY90-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ91<>0, IF(AZ90<>\"n/a\", AZ90-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA91<>0, IF(BA90<>\"n/a\", BA90-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB91<>0, IF(BB90<>\"n/a\", BB90-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC91<>0, IF(BC90<>\"n/a\", BC90-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD91<>0, IF(BD90<>\"n/a\", BD90-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE91<>0, IF(BE90<>\"n/a\", BE90-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF91<>0, IF(BF90<>\"n/a\", BF90-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG91<>0, IF(BG90<>\"n/a\", BG90-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH91<>0, IF(BH90<>\"n/a\", BH90-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI91<>0, IF(BI90<>\"n/a\", BI90-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ91<>0, IF(BJ90<>\"n/a\", BJ90-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK91<>0, IF(BK90<>\"n/a\", BK90-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL91<>0, IF(BL90<>\"n/a\", BL90-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM91<>0, IF(BM90<>\"n/a\", BM90-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN91<>0, IF(BN90<>\"n/a\", BN90-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO91<>0, IF(BO90<>\"n/a\", BO90-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP91<>0, IF(BP90<>\"n/a\", BP90-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ91<>0, IF(BQ90<>\"n/a\", BQ90-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR91<>0, IF(BR90<>\"n/a\", BR90-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS91<>0, IF(BS90<>\"n/a\", BS90-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT91<>0, IF(BT90<>\"n/a\", BT90-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU91<>0, IF(BU90<>\"n/a\", BU90-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E89)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E89)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E89)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E89)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E89)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E89)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E89)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E89)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E89)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E89)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E89)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E89)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E89)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E89)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E89)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E89)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E89)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E89)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E89)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E89)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E89)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E89)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E89)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E89)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E89)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E89)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E89)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E89)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E89)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E89)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E89)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E89)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E89)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E89)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E89)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E89)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E89)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E89)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E89)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E89)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E89)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E89)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E89)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E89)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E89)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E89)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E89)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E89)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E89)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E89)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E89)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E89)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E89)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E89)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E89)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E89)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E89)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E89)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E89)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E89)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E89)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E89)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E89)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E89)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E89)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E89)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E89)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G93<>0, IF(G90<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E89)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H93<>0, IF(H90<>\"n/a\", H90-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I93<>0, IF(I90<>\"n/a\", I90-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J93<>0, IF(J90<>\"n/a\", J90-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K93<>0, IF(K90<>\"n/a\", K90-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L93<>0, IF(L90<>\"n/a\", L90-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M93<>0, IF(M90<>\"n/a\", M90-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N93<>0, IF(N90<>\"n/a\", N90-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O93<>0, IF(O90<>\"n/a\", O90-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P93<>0, IF(P90<>\"n/a\", P90-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q93<>0, IF(Q90<>\"n/a\", Q90-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R93<>0, IF(R90<>\"n/a\", R90-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S93<>0, IF(S90<>\"n/a\", S90-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T93<>0, IF(T90<>\"n/a\", T90-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U93<>0, IF(U90<>\"n/a\", U90-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V93<>0, IF(V90<>\"n/a\", V90-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W93<>0, IF(W90<>\"n/a\", W90-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X93<>0, IF(X90<>\"n/a\", X90-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y93<>0, IF(Y90<>\"n/a\", Y90-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z93<>0, IF(Z90<>\"n/a\", Z90-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA93<>0, IF(AA90<>\"n/a\", AA90-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB93<>0, IF(AB90<>\"n/a\", AB90-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC93<>0, IF(AC90<>\"n/a\", AC90-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD93<>0, IF(AD90<>\"n/a\", AD90-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE93<>0, IF(AE90<>\"n/a\", AE90-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF93<>0, IF(AF90<>\"n/a\", AF90-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG93<>0, IF(AG90<>\"n/a\", AG90-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH93<>0, IF(AH90<>\"n/a\", AH90-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI93<>0, IF(AI90<>\"n/a\", AI90-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ93<>0, IF(AJ90<>\"n/a\", AJ90-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK93<>0, IF(AK90<>\"n/a\", AK90-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL93<>0, IF(AL90<>\"n/a\", AL90-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM93<>0, IF(AM90<>\"n/a\", AM90-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN93<>0, IF(AN90<>\"n/a\", AN90-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO93<>0, IF(AO90<>\"n/a\", AO90-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP93<>0, IF(AP90<>\"n/a\", AP90-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ93<>0, IF(AQ90<>\"n/a\", AQ90-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR93<>0, IF(AR90<>\"n/a\", AR90-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS93<>0, IF(AS90<>\"n/a\", AS90-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT93<>0, IF(AT90<>\"n/a\", AT90-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU93<>0, IF(AU90<>\"n/a\", AU90-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV93<>0, IF(AV90<>\"n/a\", AV90-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW93<>0, IF(AW90<>\"n/a\", AW90-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX93<>0, IF(AX90<>\"n/a\", AX90-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY93<>0, IF(AY90<>\"n/a\", AY90-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ93<>0, IF(AZ90<>\"n/a\", AZ90-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA93<>0, IF(BA90<>\"n/a\", BA90-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB93<>0, IF(BB90<>\"n/a\", BB90-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC93<>0, IF(BC90<>\"n/a\", BC90-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD93<>0, IF(BD90<>\"n/a\", BD90-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE93<>0, IF(BE90<>\"n/a\", BE90-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF93<>0, IF(BF90<>\"n/a\", BF90-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG93<>0, IF(BG90<>\"n/a\", BG90-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH93<>0, IF(BH90<>\"n/a\", BH90-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI93<>0, IF(BI90<>\"n/a\", BI90-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ93<>0, IF(BJ90<>\"n/a\", BJ90-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK93<>0, IF(BK90<>\"n/a\", BK90-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL93<>0, IF(BL90<>\"n/a\", BL90-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM93<>0, IF(BM90<>\"n/a\", BM90-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN93<>0, IF(BN90<>\"n/a\", BN90-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO93<>0, IF(BO90<>\"n/a\", BO90-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP93<>0, IF(BP90<>\"n/a\", BP90-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ93<>0, IF(BQ90<>\"n/a\", BQ90-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR93<>0, IF(BR90<>\"n/a\", BR90-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS93<>0, IF(BS90<>\"n/a\", BS90-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT93<>0, IF(BT90<>\"n/a\", BT90-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU93<>0, IF(BU90<>\"n/a\", BU90-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E89)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E89)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E89)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E89)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E89)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E89)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E89)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E89)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E89)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E89)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E89)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E89)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E89)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E89)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E89)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E89)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E89)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E89)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E89)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E89)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E89)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E89)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E89)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E89)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E89)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E89)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E89)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E89)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E89)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E89)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E89)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E89)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E89)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E89)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E89)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E89)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E89)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E89)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E89)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E89)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E89)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E89)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E89)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E89)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E89)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E89)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E89)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E89)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E89)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E89)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E89)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E89)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E89)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E89)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E89)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E89)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E89)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E89)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E89)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E89)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E89)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E89)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E89)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E89)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E89)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E89)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E89)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E89)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E89)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E89)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E89)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E89)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E89)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E89)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E89)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E89)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E89)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E89)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E89)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E89)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E89)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E89)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E89)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E89)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E89)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E89)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E89)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>H$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:G99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>I$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:H99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>J$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:I99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>K$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:J99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>L$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:K99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>M$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:L99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>N$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:M99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>O$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:N99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>P$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:O99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Q$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:P99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>R$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Q99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>S$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:R99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>T$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:S99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>U$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:T99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>V$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:U99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>W$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:V99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>X$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:W99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Y$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:X99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Z$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Y99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AA$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Z99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AB$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AA99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AC$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AB99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AD$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AC99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AE$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AD99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AF$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AE99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AG$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AF99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AH$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AG99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AI$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AH99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AJ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AI99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AK$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AJ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AL$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AK99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AM$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AL99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AN$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AM99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AO$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AN99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AP$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AO99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AQ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AP99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AR$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AQ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AS$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AR99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AT$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AS99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AU$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AT99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AV$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AU99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AW$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AV99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AX$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AW99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AY$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AX99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AZ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AY99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BA$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AZ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BB$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BA99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BC$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BB99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BD$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BC99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BE$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BD99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BF$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BE99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BG$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BF99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BH$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BG99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BI$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BH99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BJ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BI99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BK$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BJ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BL$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BK99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BM$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BL99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BN$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BM99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BO$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BN99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BP$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BO99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BQ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BP99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BR$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BQ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BS$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BR99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BT$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BS99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BU$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BT99))))","v":0}]
[null,null,null,null,{"$f":"E99+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E100)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>I$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:H100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>J$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:I100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>K$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:J100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>L$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:K100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>M$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:L100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>N$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:M100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>O$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:N100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>P$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:O100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Q$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:P100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>R$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Q100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>S$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:R100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>T$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:S100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>U$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:T100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>V$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:U100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>W$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:V100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>X$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:W100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Y$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:X100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Z$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Y100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AA$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Z100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AB$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AA100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AC$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AB100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AD$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AC100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AE$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AD100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AF$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AE100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AG$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AF100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AH$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AG100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AI$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AH100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AJ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AI100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AK$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AJ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AL$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AK100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AM$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AL100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AN$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AM100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AO$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AN100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AP$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AO100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AQ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AP100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AR$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AQ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AS$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AR100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AT$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AS100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AU$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AT100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AV$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AU100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AW$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AV100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AX$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AW100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AY$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AX100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AZ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AY100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BA$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AZ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BB$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BA100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BC$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BB100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BD$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BC100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BE$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BD100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BF$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BE100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BG$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BF100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BH$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BG100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BI$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BH100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BJ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BI100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BK$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BJ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BL$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BK100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BM$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BL100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BN$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BM100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BO$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BN100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BP$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BO100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BQ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BP100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BR$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BQ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BS$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BR100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BT$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BS100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BU$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BT100))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E101)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>J$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:I101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>K$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:J101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>L$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:K101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>M$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:L101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>N$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:M101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>O$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:N101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>P$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:O101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>Q$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:P101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>R$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Q101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>S$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:R101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>T$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:S101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>U$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:T101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>V$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:U101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>W$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:V101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>X$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:W101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>Y$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:X101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>Z$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Y101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AA$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Z101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AB$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AA101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AC$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AB101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AD$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AC101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AE$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AD101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AF$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AE101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AG$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AF101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AH$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AG101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AI$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AH101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AJ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AI101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AK$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AJ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AL$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AK101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AM$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AL101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AN$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AM101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AO$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AN101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AP$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AO101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AQ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AP101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AR$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AQ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AS$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AR101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AT$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AS101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AU$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AT101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AV$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AU101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AW$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AV101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AX$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AW101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AY$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AX101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AZ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AY101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BA$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AZ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BB$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BA101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BC$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BB101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BD$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BC101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BE$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BD101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BF$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BE101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BG$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BF101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BH$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BG101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BI$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BH101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BJ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BI101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BK$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BL$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BM$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BN$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BO$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BP$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BQ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BR$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BS$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BT$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BU$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BT101))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E102)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>K$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:J102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>L$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:K102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>M$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:L102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>N$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:M102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>O$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:N102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:O102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:P102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:Q102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:R102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:S102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:T102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:U102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:V102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:W102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:X102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:Y102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:Z102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AA102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AB102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AC102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AD102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BT102))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E103)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>L$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:K103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>M$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:L103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>N$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:M103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>O$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:N103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>P$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:O103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:P103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:Q103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:R103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:S103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:T103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:U103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:V103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:W103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:X103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:Y103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:Z103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AA103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AB103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AC103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AD103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AE103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AF103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AG103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AH103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AI103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AJ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AK103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AL103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AM103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AN103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AO103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AP103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AQ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AR103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AS103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AT103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AU103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AV103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BT103))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E104)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>M$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:L104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>N$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:M104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>O$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:N104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>P$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:O104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>Q$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:P104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:Q104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:R104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:S104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:T104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:U104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:V104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:W104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:X104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:Y104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:Z104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AA104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AB104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AC104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AD104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AE104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AF104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AG104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AH104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AI104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AJ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AK104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AL104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AM104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AN104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AO104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AP104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AQ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AR104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AS104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AT104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AU104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AV104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AW104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BT104))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E105)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>N$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:M105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>O$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:N105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>P$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:O105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>Q$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:P105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>R$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:Q105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>S$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:R105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>T$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:S105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>U$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:T105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>V$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:U105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>W$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:V105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>X$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:W105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>Y$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:X105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>Z$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:Y105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AA$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:Z105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AB$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AA105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AC$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AB105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AD$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AC105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AE$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AD105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AF$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AE105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AG$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AF105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AH$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AG105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AI$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AH105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AJ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AI105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AK$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AJ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AL$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AK105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AM$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AL105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AN$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AM105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AO$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AN105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AP$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AO105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AQ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AP105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AR$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AQ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AS$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AR105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AT$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AS105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AU$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AT105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AV$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AU105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AW$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AV105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AX$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AW105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AY$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AX105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AZ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AY105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BA$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AZ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BB$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BA105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BC$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BB105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BD$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BC105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BE$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BD105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BF$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BE105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BG$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BF105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BH$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BG105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BI$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BH105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BJ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BI105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BK$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BJ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BL$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BK105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BM$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BL105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BN$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BM105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BO$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BN105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BP$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BO105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BQ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BP105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BR$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BQ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BS$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BR105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BT$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BS105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BU$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BT105))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E106)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>O$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:N106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>P$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:O106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>Q$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:P106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>R$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:Q106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>S$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:R106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>T$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:S106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>U$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:T106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>V$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:U106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:V106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:W106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:X106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:Y106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:Z106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AA106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AB106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AC106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AD106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AE106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AF106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AG106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AH106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AI106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AJ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AK106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AL106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AM106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AN106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AO106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AP106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AQ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AR106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AS106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AT106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AU106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AV106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AW106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AX106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AY106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AZ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BA106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BB106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BC106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BD106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BE106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BF106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BG106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BH106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BI106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BJ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BK106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BL106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BM106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BN106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BT106))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E107)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:O107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:P107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Q107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:R107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:S107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:T107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:U107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:V107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:W107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:X107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Y107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Z107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AA107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AB107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AC107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AD107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AE107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AF107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AG107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AH107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AI107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AJ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AK107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AL107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AM107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AN107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BT107))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E108)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Q$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:P108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>R$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Q108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>S$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:R108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>T$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:S108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>U$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:T108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>V$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:U108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>W$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:V108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>X$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:W108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Y$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:X108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Z$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Y108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Z108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AA108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AB108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AC108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AD108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AE108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AF108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AG108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AH108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AI108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AJ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AK108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AL108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AM108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AN108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AO108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AP108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AQ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AR108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AS108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AT108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AV$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AU108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AW$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AV108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AX$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AW108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AY$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AX108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AZ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AY108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AZ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BA108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BB108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BC108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BD108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BE108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BF108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BG108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BH108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BI108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BJ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BK108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BL108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BM108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BN108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BO108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BP108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BQ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BR108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BS108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BT108))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E109)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>R$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Q109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>S$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:R109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>T$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:S109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>U$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:T109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>V$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:U109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>W$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:V109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>X$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:W109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Y$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:X109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Z$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Y109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Z109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AI109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AJ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AK109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AT109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AU109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AV109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AW109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AX109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AY109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AZ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BI109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BJ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BK109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BT109))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E104","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E111)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=M$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:L112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:L112)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:L112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=N$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:M112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:M112)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:M112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=O$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:N112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:N112)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:N112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=P$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:O112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:O112)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:O112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=Q$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:P112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:P112)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:P112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=R$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:Q112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:Q112)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:Q112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=S$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:R112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:R112)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:R112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=T$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:S112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:S112)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:S112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=U$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:T112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:T112)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:T112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=V$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:U112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:U112)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:U112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=W$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:V112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:V112)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:V112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=X$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:W112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:W112)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:W112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=Y$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:X112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:X112)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:X112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=Z$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:Y112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:Y112)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:Y112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AA$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:Z112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:Z112)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:Z112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AB$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AA112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AA112)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AA112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AC$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AB112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AB112)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AB112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AD$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AC112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AC112)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AC112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AE$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AD112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AD112)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AD112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AF$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AE112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AE112)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AE112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AG$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AF112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AF112)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AF112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AH$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AG112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AG112)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AG112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AI$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AH112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AH112)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AH112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AJ$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AI112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AI112)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AI112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AK$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AJ112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AJ112)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AJ112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AL$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AK112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AK112)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AK112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AM$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AL112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AL112)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AL112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AN$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AM112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AM112)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AM112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AO$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AN112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AN112)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AN112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AP$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AO112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AO112)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AO112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AQ$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AP112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AP112)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AP112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AR$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AQ112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AQ112)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AQ112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AS$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AR112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AR112)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AR112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AT$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AS112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AS112)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AS112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AU$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AT112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AT112)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AT112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AV$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AU112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AU112)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AU112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AW$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AV112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AV112)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AV112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AX$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AW112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AW112)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AW112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AY$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AX112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AX112)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AX112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=AZ$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AY112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AY112)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AY112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BA$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:AZ112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:AZ112)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:AZ112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BB$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BA112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BA112)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BA112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BC$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BB112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BB112)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BB112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BD$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BC112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BC112)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BC112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BE$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BD112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BD112)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BD112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BF$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BE112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BE112)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BE112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BG$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BF112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BF112)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BF112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BH$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BG112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BG112)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BG112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BI$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BH112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BH112)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BH112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BJ$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BI112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BI112)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BI112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BK$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BJ112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BJ112)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BJ112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BL$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BK112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BK112)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BK112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BM$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BL112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BL112)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BL112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BN$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BM112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BM112)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BM112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BO$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BN112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BN112)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BN112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BP$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BO112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BO112)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BO112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BQ$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BP112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BP112)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BP112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BR$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BQ112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BQ112)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BQ112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BS$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BR112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BR112)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BR112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BT$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BS112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BS112)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BS112)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E111)+$E99>=BU$5, 0,\nIF(AND(OFFSET($G91, -$E99, $E111)<>0, OFFSET($G93, -$E99, $E111)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)-SUM($G112:BT112)),\nIF(AND(OFFSET($G91, -$E99, $E111)=0, OFFSET($G93, -$E99, $E111)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G94, -$E99, $E111)+$E111, IFERROR(OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G93, -$E99, $E111)-SUM($G112:BT112)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E111)<OFFSET($G92, -$E99, $E111)+$E111, IFERROR(OFFSET($G91, -$E99, $E111)/OFFSET($G92, -$E99, $E111)+OFFSET($G93, -$E99, $E111)/OFFSET($G94, -$E99, $E111), 0), OFFSET($G91, -$E99, $E111)+OFFSET($G93, -$E99, $E111)-SUM($G112:BT112)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E112+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E112)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=R$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:Q113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:Q113)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:Q113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=S$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:R113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:R113)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:R113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=T$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:S113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:S113)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:S113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=U$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:T113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:T113)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:T113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=V$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:U113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:U113)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:U113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=W$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:V113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:V113)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:V113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=X$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:W113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:W113)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:W113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=Y$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:X113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:X113)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:X113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=Z$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:Y113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:Y113)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:Y113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AA$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:Z113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:Z113)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:Z113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AB$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AA113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AA113)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AA113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AC$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AB113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AB113)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AB113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AD$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AC113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AC113)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AC113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AE$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AD113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AD113)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AD113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AF$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AE113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AE113)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AE113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AG$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AF113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AF113)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AF113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AH$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AG113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AG113)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AG113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AI$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AH113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AH113)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AH113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AJ$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AI113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AI113)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AI113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AK$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AJ113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AJ113)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AJ113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AL$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AK113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AK113)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AK113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AM$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AL113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AL113)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AL113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AN$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AM113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AM113)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AM113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AO$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AN113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AN113)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AN113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AP$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AO113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AO113)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AO113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AQ$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AP113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AP113)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AP113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AR$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AQ113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AQ113)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AQ113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AS$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AR113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AR113)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AR113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AT$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AS113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AS113)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AS113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AU$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AT113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AT113)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AT113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AV$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AU113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AU113)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AU113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AW$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AV113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AV113)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AV113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AX$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AW113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AW113)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AW113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AY$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AX113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AX113)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AX113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=AZ$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AY113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AY113)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AY113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BA$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:AZ113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:AZ113)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:AZ113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BB$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BA113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BA113)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BA113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BC$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BB113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BB113)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BB113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BD$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BC113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BC113)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BC113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BE$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BD113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BD113)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BD113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BF$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BE113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BE113)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BE113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BG$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BF113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BF113)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BF113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BH$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BG113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BG113)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BG113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BI$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BH113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BH113)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BH113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BJ$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BI113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BI113)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BI113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BK$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BJ113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BJ113)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BJ113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BL$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BK113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BK113)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BK113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BM$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BL113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BL113)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BL113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BN$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BM113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BM113)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BM113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BO$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BN113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BN113)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BN113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BP$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BO113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BO113)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BO113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BQ$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BP113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BP113)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BP113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BR$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BQ113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BQ113)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BQ113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BS$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BR113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BR113)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BR113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BT$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BS113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BS113)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BS113)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E112)+$E100>=BU$5, 0,\nIF(AND(OFFSET($G92, -$E100, $E112)<>0, OFFSET($G94, -$E100, $E112)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)-SUM($G113:BT113)),\nIF(AND(OFFSET($G92, -$E100, $E112)=0, OFFSET($G94, -$E100, $E112)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G95, -$E100, $E112)+$E112, IFERROR(OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G94, -$E100, $E112)-SUM($G113:BT113)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E112)<OFFSET($G93, -$E100, $E112)+$E112, IFERROR(OFFSET($G92, -$E100, $E112)/OFFSET($G93, -$E100, $E112)+OFFSET($G94, -$E100, $E112)/OFFSET($G95, -$E100, $E112), 0), OFFSET($G92, -$E100, $E112)+OFFSET($G94, -$E100, $E112)-SUM($G113:BT113)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E100)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(I$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:H116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(J$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:I116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(K$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:J116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(L$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:K116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(M$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:L116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(N$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:M116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(O$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:N116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(P$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:O116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Q$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:P116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(R$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:Q116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(S$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:R116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(T$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:S116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(U$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:T116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(V$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:U116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(W$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:V116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(X$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:W116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Y$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:X116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Z$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:Y116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AA$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:Z116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AB$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AA116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AC$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AB116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AD$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AC116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AE$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AD116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AF$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AE116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AG$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AF116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AH$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AG116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AI$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AH116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AI116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AK$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AJ116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AL$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AK116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AM$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AL116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AN$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AM116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AO$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AN116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AP$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AO116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AP116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AR$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AQ116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AS$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AR116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AT$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AS116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AU$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AT116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AV$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AU116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AW$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AV116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AX$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AW116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AY$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AX116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AY116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BA$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:AZ116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BB$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BA116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BC$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BB116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BD$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BC116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BE$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BD116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BF$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BE116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BG$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BF116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BH$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BG116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BI$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BH116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BI116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BK$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BJ116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BL$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BK116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BM$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BL116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BN$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BM116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BO$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BN116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BP$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BO116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BP116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BR$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BQ116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BS$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BR116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BT$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BS116)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BU$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G116:BT116)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E101)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(J$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:I117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(K$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:J117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(L$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:K117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(M$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:L117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(N$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:M117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(O$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:N117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(P$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:O117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Q$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:P117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(R$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:Q117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(S$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:R117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(T$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:S117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(U$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:T117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(V$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:U117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(W$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:V117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(X$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:W117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Y$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:X117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Z$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:Y117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AA$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:Z117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AB$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AA117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AC$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AB117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AD$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AC117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AE$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AD117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AF$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AE117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AG$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AF117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AH$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AG117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AI$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AH117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AI117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AK$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AJ117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AL$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AK117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AM$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AL117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AN$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AM117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AO$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AN117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AP$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AO117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AP117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AR$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AQ117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AS$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AR117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AT$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AS117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AU$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AT117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AV$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AU117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AW$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AV117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AX$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AW117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AY$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AX117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AY117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BA$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:AZ117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BB$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BA117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BC$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BB117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BD$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BC117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BE$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BD117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BF$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BE117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BG$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BF117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BH$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BG117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BI$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BH117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BI117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BK$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BJ117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BL$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BK117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BM$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BL117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BN$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BM117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BO$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BN117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BP$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BO117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BP117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BR$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BQ117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BS$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BR117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BT$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BS117)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BU$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G117:BT117)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E102)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(K$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:J118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(L$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:K118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(M$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:L118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(N$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:M118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(O$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:N118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(P$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:O118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Q$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:P118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(R$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:Q118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(S$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:R118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(T$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:S118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(U$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:T118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(V$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:U118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(W$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:V118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(X$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:W118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Y$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:X118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Z$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:Y118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AA$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:Z118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AB$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AA118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AC$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AB118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AD$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AC118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AE$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AD118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AF$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AE118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AG$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AF118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AH$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AG118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AI$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AH118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AI118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AK$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AJ118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AL$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AK118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AM$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AL118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AN$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AM118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AO$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AN118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AP$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AO118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AP118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AR$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AQ118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AS$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AR118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AT$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AS118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AU$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AT118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AV$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AU118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AW$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AV118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AX$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AW118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AY$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AX118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AY118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BA$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:AZ118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BB$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BA118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BC$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BB118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BD$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BC118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BE$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BD118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BF$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BE118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BG$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BF118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BH$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BG118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BI$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BH118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BI118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BK$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BJ118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BL$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BK118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BM$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BL118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BN$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BM118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BO$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BN118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BP$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BO118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BP118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BR$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BQ118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BS$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BR118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BT$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BS118)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BU$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G118:BT118)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E103)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(L$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:K119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(M$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:L119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(N$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:M119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(O$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:N119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(P$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:O119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Q$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:P119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(R$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:Q119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(S$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:R119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(T$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:S119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(U$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:T119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(V$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:U119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(W$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:V119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(X$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:W119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Y$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:X119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Z$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:Y119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AA$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:Z119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AB$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AA119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AC$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AB119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AD$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AC119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AE$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AD119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AF$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AE119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AG$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AF119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AH$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AG119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AI$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AH119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AI119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AK$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AJ119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AL$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AK119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AM$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AL119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AN$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AM119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AO$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AN119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AP$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AO119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AP119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AR$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AQ119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AS$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AR119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AT$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AS119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AU$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AT119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AV$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AU119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AW$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AV119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AX$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AW119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AY$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AX119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AY119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BA$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:AZ119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BB$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BA119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BC$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BB119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BD$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BC119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BE$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BD119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BF$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BE119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BG$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BF119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BH$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BG119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BI$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BH119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BI119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BK$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BJ119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BL$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BK119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BM$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BL119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BN$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BM119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BO$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BN119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BP$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BO119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BP119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BR$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BQ119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BS$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BR119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BT$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BS119)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BU$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G119:BT119)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E104)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(M$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:L120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(N$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:M120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(O$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:N120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(P$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:O120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Q$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:P120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(R$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:Q120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(S$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:R120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(T$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:S120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(U$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:T120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(V$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:U120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(W$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:V120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(X$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:W120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Y$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:X120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Z$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:Y120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AA$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:Z120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AB$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AA120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AC$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AB120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AD$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AC120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AE$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AD120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AF$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AE120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AG$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AF120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AH$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AG120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AI$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AH120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AI120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AK$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AJ120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AL$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AK120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AM$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AL120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AN$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AM120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AO$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AN120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AP$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AO120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AP120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AR$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AQ120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AS$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AR120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AT$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AS120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AU$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AT120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AV$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AU120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AW$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AV120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AX$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AW120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AY$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AX120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AY120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BA$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:AZ120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BB$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BA120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BC$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BB120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BD$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BC120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BE$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BD120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BF$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BE120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BG$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BF120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BH$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BG120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BI$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BH120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BI120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BK$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BJ120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BL$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BK120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BM$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BL120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BN$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BM120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BO$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BN120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BP$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BO120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BP120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BR$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BQ120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BS$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BR120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BT$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BS120)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BU$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G120:BT120)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E105)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(N$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:M121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(O$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:N121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(P$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:O121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(Q$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:P121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(R$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:Q121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(S$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:R121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(T$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:S121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(U$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:T121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(V$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:U121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(W$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:V121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(X$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:W121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(Y$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:X121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(Z$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:Y121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AA$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:Z121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AB$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AA121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AC$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AB121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AD$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AC121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AE$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AD121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AF$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AE121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AG$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AF121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AH$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AG121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AI$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AH121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AI121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AK$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AJ121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AL$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AK121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AM$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AL121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AN$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AM121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AO$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AN121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AP$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AO121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AP121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AR$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AQ121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AS$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AR121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AT$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AS121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AU$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AT121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AV$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AU121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AW$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AV121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AX$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AW121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AY$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AX121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AY121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BA$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:AZ121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BB$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BA121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BC$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BB121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BD$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BC121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BE$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BD121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BF$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BE121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BG$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BF121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BH$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BG121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BI$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BH121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BI121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BK$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BJ121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BL$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BK121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BM$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BL121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BN$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BM121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BO$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BN121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BP$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BO121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BP121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BR$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BQ121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BS$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BR121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BT$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BS121)))","v":0},{"$f":"IF(OR(OFFSET($G100, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=0, OFFSET($G101, -$E104, $E105)=\"n/a\"), 0, IF(BU$5<=OFFSET($G101, -$E104, $E105)+$E105, IFERROR(OFFSET($G100, -$E104, $E105)/OFFSET($G101, -$E104, $E105), 0), OFFSET($G100, -$E104, $E105)-SUM($G121:BT121)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E106)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(O$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:N122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(P$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:O122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(Q$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:P122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(R$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:Q122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(S$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:R122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(T$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:S122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(U$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:T122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(V$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:U122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(W$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:V122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(X$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:W122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(Y$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:X122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(Z$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:Y122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AA$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:Z122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AB$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AA122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AC$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AB122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AD$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AC122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AE$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AD122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AF$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AE122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AG$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AF122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AH$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AG122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AI$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AH122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AI122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AK$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AJ122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AL$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AK122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AM$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AL122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AN$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AM122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AO$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AN122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AP$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AO122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AP122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AR$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AQ122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AS$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AR122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AT$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AS122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AU$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AT122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AV$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AU122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AW$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AV122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AX$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AW122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AY$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AX122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AY122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BA$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:AZ122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BB$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BA122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BC$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BB122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BD$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BC122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BE$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BD122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BF$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BE122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BG$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BF122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BH$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BG122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BI$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BH122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BI122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BK$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BJ122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BL$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BK122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BM$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BL122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BN$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BM122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BO$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BN122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BP$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BO122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BP122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BR$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BQ122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BS$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BR122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BT$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BS122)))","v":0},{"$f":"IF(OR(OFFSET($G101, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=0, OFFSET($G102, -$E105, $E106)=\"n/a\"), 0, IF(BU$5<=OFFSET($G102, -$E105, $E106)+$E106, IFERROR(OFFSET($G101, -$E105, $E106)/OFFSET($G102, -$E105, $E106), 0), OFFSET($G101, -$E105, $E106)-SUM($G122:BT122)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E107)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(P$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:O123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(Q$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:P123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(R$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:Q123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(S$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:R123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(T$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:S123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(U$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:T123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(V$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:U123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(W$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:V123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(X$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:W123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(Y$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:X123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(Z$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:Y123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AA$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:Z123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AB$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AA123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AC$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AB123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AD$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AC123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AE$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AD123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AF$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AE123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AG$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AF123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AH$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AG123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AI$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AH123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AI123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AK$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AJ123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AL$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AK123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AM$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AL123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AN$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AM123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AO$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AN123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AP$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AO123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AP123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AR$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AQ123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AS$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AR123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AT$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AS123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AU$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AT123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AV$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AU123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AW$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AV123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AX$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AW123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AY$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AX123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AY123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BA$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:AZ123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BB$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BA123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BC$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BB123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BD$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BC123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BE$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BD123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BF$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BE123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BG$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BF123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BH$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BG123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BI$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BH123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BI123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BK$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BJ123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BL$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BK123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BM$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BL123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BN$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BM123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BO$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BN123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BP$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BO123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BP123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BR$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BQ123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BS$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BR123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BT$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BS123)))","v":0},{"$f":"IF(OR(OFFSET($G102, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=0, OFFSET($G103, -$E106, $E107)=\"n/a\"), 0, IF(BU$5<=OFFSET($G103, -$E106, $E107)+$E107, IFERROR(OFFSET($G102, -$E106, $E107)/OFFSET($G103, -$E106, $E107), 0), OFFSET($G102, -$E106, $E107)-SUM($G123:BT123)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E108)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Q$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:P124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(R$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:Q124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(S$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:R124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(T$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:S124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(U$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:T124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(V$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:U124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(W$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:V124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(X$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:W124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Y$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:X124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Z$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:Y124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AA$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:Z124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AB$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AA124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AC$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AB124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AD$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AC124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AE$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AD124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AF$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AE124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AG$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AF124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AH$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AG124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AI$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AH124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AI124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AK$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AJ124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AL$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AK124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AM$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AL124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AN$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AM124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AO$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AN124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AP$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AO124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AP124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AR$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AQ124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AS$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AR124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AT$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AS124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AU$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AT124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AV$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AU124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AW$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AV124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AX$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AW124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AY$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AX124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AY124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BA$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:AZ124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BB$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BA124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BC$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BB124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BD$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BC124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BE$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BD124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BF$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BE124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BG$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BF124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BH$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BG124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BI$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BH124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BI124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BK$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BJ124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BL$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BK124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BM$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BL124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BN$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BM124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BO$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BN124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BP$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BO124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BP124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BR$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BQ124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BS$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BR124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BT$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BS124)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BU$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G124:BT124)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E109)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(R$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:Q125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(S$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:R125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(T$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:S125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(U$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:T125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(V$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:U125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(W$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:V125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(X$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:W125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(Y$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:X125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(Z$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:Y125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AA$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:Z125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AB$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AA125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AC$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AB125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AD$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AC125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AE$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AD125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AF$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AE125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AG$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AF125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AH$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AG125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AI$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AH125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AI125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AK$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AJ125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AL$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AK125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AM$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AL125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AN$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AM125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AO$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AN125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AP$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AO125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AP125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AR$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AQ125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AS$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AR125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AT$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AS125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AU$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AT125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AV$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AU125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AW$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AV125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AX$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AW125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AY$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AX125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AY125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BA$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:AZ125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BB$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BA125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BC$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BB125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BD$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BC125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BE$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BD125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BF$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BE125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BG$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BF125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BH$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BG125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BI$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BH125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BI125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BK$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BJ125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BL$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BK125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BM$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BL125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BN$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BM125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BO$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BN125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BP$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BO125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BP125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BR$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BQ125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BS$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BR125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BT$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BS125)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BU$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G125:BT125)))","v":0}]
[]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E142)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>J$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:I142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>K$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:J142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>L$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:K142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>M$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:L142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>N$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:M142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>O$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:N142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>P$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:O142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>Q$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:P142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>R$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:Q142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>S$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:R142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>T$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:S142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>U$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:T142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>V$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:U142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>W$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:V142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>X$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:W142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>Y$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:X142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>Z$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:Y142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AA$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:Z142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AB$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AA142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AC$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AB142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AD$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AC142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AE$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AD142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AF$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AE142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AG$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AF142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AH$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AG142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AI$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AH142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AJ$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AI142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AK$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AJ142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AL$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AK142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AM$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AL142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AN$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AM142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AO$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AN142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AP$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AO142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AQ$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AP142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AR$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AQ142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AS$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AR142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AT$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AS142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AU$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AT142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AV$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AU142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AW$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AV142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AX$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AW142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AY$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AX142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>AZ$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AY142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BA$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:AZ142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BB$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BA142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BC$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BB142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BD$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BC142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BE$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BD142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BF$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BE142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BG$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BF142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BH$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BG142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BI$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BH142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BJ$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BI142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BK$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BJ142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BL$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BK142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BM$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BL142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BN$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BM142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BO$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BN142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BP$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BO142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BQ$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BP142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BR$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BQ142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BS$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BR142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BT$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BS142))))","v":0},{"$f":"IF(OFFSET($G133, -$E142, $E142)=\"n/a\",0,IF(OFFSET($G133,-$E142,$E142)+$E142>BU$5,IFERROR((OFFSET($G132,-$E142,$E142)/(OFFSET($G133,-$E142,$E142))),0),(OFFSET($G132,-$E142,$E142)-SUM($G142:BT142))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E141)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(I$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:H157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(J$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:I157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(K$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:J157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(L$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:K157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(M$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:L157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(N$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:M157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(O$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:N157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(P$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:O157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(Q$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:P157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(R$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:Q157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(S$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:R157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(T$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:S157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(U$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:T157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(V$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:U157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(W$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:V157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(X$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:W157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(Y$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:X157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(Z$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:Y157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AA$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:Z157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AB$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AA157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AC$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AB157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AD$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AC157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AE$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AD157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AF$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AE157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AG$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AF157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AH$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AG157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AI$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AH157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AI157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AK$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AJ157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AL$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AK157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AM$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AL157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AN$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AM157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AO$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AN157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AP$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AO157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AP157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AR$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AQ157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AS$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AR157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AT$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AS157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AU$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AT157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AV$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AU157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AW$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AV157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AX$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AW157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AY$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AX157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AY157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BA$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:AZ157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BB$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BA157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BC$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BB157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BD$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BC157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BE$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BD157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BF$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BE157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BG$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BF157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BH$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BG157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BI$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BH157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BI157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BK$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BJ157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BL$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BK157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BM$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BL157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BN$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BM157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BO$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BN157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BP$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BO157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BP157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BR$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BQ157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BS$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BR157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BT$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BS157)))","v":0},{"$f":"IF(OR(OFFSET($G136, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=0, OFFSET($G137, -$E140, $E141)=\"n/a\"), 0, IF(BU$5<=OFFSET($G137, -$E140, $E141)+$E141, IFERROR(OFFSET($G136, -$E140, $E141)/OFFSET($G137, -$E140, $E141), 0), OFFSET($G136, -$E140, $E141)-SUM($G157:BT157)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E171)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E171)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E171)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E171)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E171)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E171)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E171)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E171)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E171)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E171)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E171)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E171)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E171)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E171)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E171)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E171)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E171)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E171)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E171)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E171)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E171)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E171)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E171)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E171)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E171)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E171)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E171)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E171)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E171)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E171)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E171)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E171)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E171)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E171)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E171)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E171)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E171)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E171)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E171)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E171)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E171)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E171)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E171)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E171)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E171)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E171)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E171)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E171)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E171)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E171)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E171)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E171)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E171)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E171)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E171)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E171)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E171)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E171)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E171)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E171)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E171)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E171)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E171)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E171)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E171)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E171)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E171)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E188)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>O$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:N188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>P$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:O188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>Q$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:P188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>R$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:Q188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>S$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:R188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>T$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:S188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>U$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:T188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>V$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:U188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>W$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:V188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>X$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:W188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>Y$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:X188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>Z$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:Y188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AA$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:Z188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AB$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AA188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AC$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AB188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AD$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AC188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AE$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AD188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AF$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AE188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AG$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AF188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AH$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AG188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AI$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AH188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AJ$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AI188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AK$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AJ188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AL$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AK188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AM$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AL188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AN$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AM188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AO$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AN188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AP$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AO188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AQ$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AP188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AR$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AQ188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AS$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AR188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AT$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AS188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AU$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AT188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AV$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AU188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AW$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AV188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AX$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AW188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AY$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AX188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>AZ$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AY188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BA$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:AZ188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BB$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BA188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BC$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BB188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BD$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BC188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BE$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BD188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BF$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BE188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BG$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BF188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BH$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BG188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BI$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BH188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BJ$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BI188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BK$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BJ188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BL$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BK188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BM$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BL188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BN$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BM188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BO$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BN188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BP$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BO188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BQ$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BP188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BR$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BQ188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BS$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BR188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BT$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BS188))))","v":0},{"$f":"IF(OFFSET($G179, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G179,-$E188,$E188)+$E188>BU$5,IFERROR((OFFSET($G178,-$E188,$E188)/(OFFSET($G179,-$E188,$E188))),0),(OFFSET($G178,-$E188,$E188)-SUM($G188:BT188))))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G214<>0, IF(G213<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E212)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H214<>0, IF(H213<>\"n/a\", H213-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I214<>0, IF(I213<>\"n/a\", I213-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J214<>0, IF(J213<>\"n/a\", J213-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K214<>0, IF(K213<>\"n/a\", K213-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L214<>0, IF(L213<>\"n/a\", L213-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M214<>0, IF(M213<>\"n/a\", M213-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N214<>0, IF(N213<>\"n/a\", N213-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O214<>0, IF(O213<>\"n/a\", O213-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P214<>0, IF(P213<>\"n/a\", P213-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q214<>0, IF(Q213<>\"n/a\", Q213-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R214<>0, IF(R213<>\"n/a\", R213-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S214<>0, IF(S213<>\"n/a\", S213-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T214<>0, IF(T213<>\"n/a\", T213-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U214<>0, IF(U213<>\"n/a\", U213-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V214<>0, IF(V213<>\"n/a\", V213-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W214<>0, IF(W213<>\"n/a\", W213-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X214<>0, IF(X213<>\"n/a\", X213-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y214<>0, IF(Y213<>\"n/a\", Y213-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z214<>0, IF(Z213<>\"n/a\", Z213-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA214<>0, IF(AA213<>\"n/a\", AA213-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB214<>0, IF(AB213<>\"n/a\", AB213-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC214<>0, IF(AC213<>\"n/a\", AC213-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD214<>0, IF(AD213<>\"n/a\", AD213-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE214<>0, IF(AE213<>\"n/a\", AE213-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF214<>0, IF(AF213<>\"n/a\", AF213-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG214<>0, IF(AG213<>\"n/a\", AG213-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH214<>0, IF(AH213<>\"n/a\", AH213-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI214<>0, IF(AI213<>\"n/a\", AI213-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ214<>0, IF(AJ213<>\"n/a\", AJ213-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK214<>0, IF(AK213<>\"n/a\", AK213-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL214<>0, IF(AL213<>\"n/a\", AL213-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM214<>0, IF(AM213<>\"n/a\", AM213-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN214<>0, IF(AN213<>\"n/a\", AN213-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO214<>0, IF(AO213<>\"n/a\", AO213-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP214<>0, IF(AP213<>\"n/a\", AP213-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ214<>0, IF(AQ213<>\"n/a\", AQ213-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR214<>0, IF(AR213<>\"n/a\", AR213-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS214<>0, IF(AS213<>\"n/a\", AS213-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT214<>0, IF(AT213<>\"n/a\", AT213-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU214<>0, IF(AU213<>\"n/a\", AU213-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV214<>0, IF(AV213<>\"n/a\", AV213-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW214<>0, IF(AW213<>\"n/a\", AW213-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX214<>0, IF(AX213<>\"n/a\", AX213-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY214<>0, IF(AY213<>\"n/a\", AY213-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ214<>0, IF(AZ213<>\"n/a\", AZ213-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA214<>0, IF(BA213<>\"n/a\", BA213-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB214<>0, IF(BB213<>\"n/a\", BB213-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC214<>0, IF(BC213<>\"n/a\", BC213-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD214<>0, IF(BD213<>\"n/a\", BD213-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE214<>0, IF(BE213<>\"n/a\", BE213-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF214<>0, IF(BF213<>\"n/a\", BF213-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG214<>0, IF(BG213<>\"n/a\", BG213-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH214<>0, IF(BH213<>\"n/a\", BH213-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI214<>0, IF(BI213<>\"n/a\", BI213-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ214<>0, IF(BJ213<>\"n/a\", BJ213-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK214<>0, IF(BK213<>\"n/a\", BK213-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL214<>0, IF(BL213<>\"n/a\", BL213-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM214<>0, IF(BM213<>\"n/a\", BM213-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN214<>0, IF(BN213<>\"n/a\", BN213-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO214<>0, IF(BO213<>\"n/a\", BO213-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP214<>0, IF(BP213<>\"n/a\", BP213-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ214<>0, IF(BQ213<>\"n/a\", BQ213-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR214<>0, IF(BR213<>\"n/a\", BR213-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS214<>0, IF(BS213<>\"n/a\", BS213-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT214<>0, IF(BT213<>\"n/a\", BT213-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU214<>0, IF(BU213<>\"n/a\", BU213-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E227","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E234)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=M$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:L235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:L235)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:L235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=N$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:M235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:M235)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:M235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=O$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:N235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:N235)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:N235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=P$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:O235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:O235)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:O235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=Q$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:P235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:P235)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:P235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=R$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:Q235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:Q235)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:Q235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=S$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:R235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:R235)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:R235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=T$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:S235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:S235)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:S235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=U$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:T235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:T235)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:T235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=V$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:U235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:U235)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:U235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=W$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:V235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:V235)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:V235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=X$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:W235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:W235)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:W235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=Y$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:X235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:X235)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:X235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=Z$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:Y235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:Y235)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:Y235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AA$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:Z235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:Z235)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:Z235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AB$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AA235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AA235)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AA235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AC$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AB235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AB235)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AB235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AD$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AC235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AC235)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AC235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AE$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AD235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AD235)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AD235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AF$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AE235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AE235)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AE235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AG$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AF235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AF235)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AF235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AH$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AG235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AG235)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AG235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AI$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AH235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AH235)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AH235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AJ$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AI235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AI235)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AI235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AK$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AJ235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AJ235)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AJ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AL$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AK235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AK235)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AK235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AM$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AL235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AL235)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AL235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AN$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AM235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AM235)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AM235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AO$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AN235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AN235)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AN235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AP$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AO235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AO235)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AO235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AQ$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AP235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AP235)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AP235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AR$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AQ235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AQ235)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AQ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AS$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AR235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AR235)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AR235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AT$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AS235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AS235)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AS235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AU$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AT235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AT235)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AT235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AV$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AU235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AU235)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AU235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AW$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AV235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AV235)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AV235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AX$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AW235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AW235)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AW235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AY$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AX235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AX235)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AX235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=AZ$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AY235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AY235)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AY235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BA$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:AZ235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:AZ235)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:AZ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BB$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BA235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BA235)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BA235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BC$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BB235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BB235)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BB235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BD$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BC235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BC235)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BC235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BE$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BD235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BD235)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BD235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BF$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BE235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BE235)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BE235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BG$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BF235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BF235)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BF235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BH$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BG235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BG235)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BG235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BI$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BH235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BH235)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BH235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BJ$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BI235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BI235)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BI235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BK$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BJ235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BJ235)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BJ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BL$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BK235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BK235)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BK235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BM$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BL235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BL235)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BL235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BN$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BM235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BM235)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BM235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BO$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BN235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BN235)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BN235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BP$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BO235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BO235)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BO235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BQ$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BP235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BP235)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BP235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BR$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BQ235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BQ235)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BQ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BS$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BR235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BR235)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BR235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BT$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BS235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BS235)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BS235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E222>=BU$5, 0,\nIF(AND(OFFSET($G214, -$E222, $E234)<>0, OFFSET($G216, -$E222, $E234)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)-SUM($G235:BT235)),\nIF(AND(OFFSET($G214, -$E222, $E234)=0, OFFSET($G216, -$E222, $E234)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G217, -$E222, $E234)+$E234, IFERROR(OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G216, -$E222, $E234)-SUM($G235:BT235)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G215, -$E222, $E234)+$E234, IFERROR(OFFSET($G214, -$E222, $E234)/OFFSET($G215, -$E222, $E234)+OFFSET($G216, -$E222, $E234)/OFFSET($G217, -$E222, $E234), 0), OFFSET($G214, -$E222, $E234)+OFFSET($G216, -$E222, $E234)-SUM($G235:BT235)))))), 0)","v":0}]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E266)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>K$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:J266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>L$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:K266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>M$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:L266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>N$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:M266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>O$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:N266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>P$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:O266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>Q$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:P266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>R$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:Q266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>S$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:R266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>T$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:S266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>U$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:T266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>V$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:U266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>W$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:V266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>X$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:W266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>Y$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:X266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>Z$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:Y266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AA$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:Z266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AB$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AA266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AC$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AB266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AD$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AC266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AE$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AD266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AF$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AE266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AG$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AF266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AH$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AG266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AI$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AH266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AJ$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AI266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AK$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AJ266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AL$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AK266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AM$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AL266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AN$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AM266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AO$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AN266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AP$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AO266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AQ$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AP266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AR$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AQ266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AS$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AR266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AT$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AS266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AU$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AT266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AV$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AU266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AW$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AV266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AX$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AW266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AY$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AX266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>AZ$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AY266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BA$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:AZ266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BB$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BA266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BC$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BB266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BD$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BC266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BE$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BD266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BF$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BE266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BG$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BF266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BH$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BG266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BI$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BH266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BJ$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BI266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BK$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BJ266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BL$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BK266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BM$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BL266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BN$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BM266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BO$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BN266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BP$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BO266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BQ$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BP266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BR$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BQ266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BS$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BR266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BT$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BS266))))","v":0},{"$f":"IF(OFFSET($G257, -$E266, $E266)=\"n/a\",0,IF(OFFSET($G257,-$E266,$E266)+$E266>BU$5,IFERROR((OFFSET($G256,-$E266,$E266)/(OFFSET($G257,-$E266,$E266))),0),(OFFSET($G256,-$E266,$E266)-SUM($G266:BT266))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E264)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(I$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:H280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(J$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:I280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(K$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:J280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(L$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:K280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(M$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:L280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(N$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:M280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(O$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:N280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(P$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:O280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(Q$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:P280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(R$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:Q280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(S$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:R280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(T$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:S280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(U$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:T280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(V$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:U280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(W$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:V280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(X$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:W280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(Y$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:X280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(Z$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:Y280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AA$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:Z280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AB$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AA280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AC$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AB280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AD$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AC280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AE$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AD280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AF$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AE280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AG$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AF280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AH$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AG280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AI$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AH280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AI280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AK$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AJ280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AL$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AK280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AM$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AL280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AN$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AM280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AO$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AN280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AP$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AO280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AP280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AR$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AQ280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AS$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AR280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AT$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AS280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AU$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AT280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AV$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AU280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AW$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AV280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AX$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AW280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AY$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AX280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AY280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BA$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:AZ280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BB$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BA280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BC$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BB280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BD$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BC280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BE$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BD280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BF$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BE280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BG$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BF280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BH$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BG280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BI$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BH280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BI280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BK$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BJ280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BL$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BK280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BM$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BL280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BN$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BM280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BO$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BN280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BP$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BO280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BP280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BR$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BQ280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BS$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BR280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BT$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BS280)))","v":0},{"$f":"IF(OR(OFFSET($G259, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=0, OFFSET($G260, -$E263, $E264)=\"n/a\"), 0, IF(BU$5<=OFFSET($G260, -$E263, $E264)+$E264, IFERROR(OFFSET($G259, -$E263, $E264)/OFFSET($G260, -$E263, $E264), 0), OFFSET($G259, -$E263, $E264)-SUM($G280:BT280)))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E294)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E294)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E294)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E294)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E294)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E294)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E294)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E294)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E294)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E294)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E294)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E294)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E294)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E294)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E294)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E294)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E294)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E294)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E294)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E294)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E294)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E294)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E294)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E294)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E294)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E294)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E294)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E294)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E294)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E294)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E294)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E294)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E294)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E294)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E294)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E294)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E294)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E294)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E294)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E294)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E294)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E294)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E294)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E294)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E294)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E294)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E294)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E294)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E294)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E294)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E294)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E294)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E294)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E294)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E294)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E294)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E294)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E294)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E294)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E294)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E294)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E294)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E294)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E294)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E294)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E294)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E294)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E313)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>Q$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:P313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>R$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:Q313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>S$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:R313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>T$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:S313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>U$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:T313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>V$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:U313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>W$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:V313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>X$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:W313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>Y$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:X313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>Z$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:Y313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AA$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:Z313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AB$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AA313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AC$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AB313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AD$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AC313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AE$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AD313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AF$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AE313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AG$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AF313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AH$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AG313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AI$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AH313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AJ$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AI313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AK$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AJ313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AL$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AK313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AM$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AL313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AN$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AM313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AO$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AN313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AP$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AO313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AQ$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AP313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AR$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AQ313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AS$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AR313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AT$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AS313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AU$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AT313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AV$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AU313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AW$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AV313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AX$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AW313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AY$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AX313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>AZ$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AY313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BA$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:AZ313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BB$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BA313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BC$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BB313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BD$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BC313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BE$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BD313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BF$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BE313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BG$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BF313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BH$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BG313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BI$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BH313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BJ$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BI313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BK$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BJ313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BL$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BK313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BM$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BL313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BN$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BM313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BO$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BN313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BP$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BO313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BQ$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BP313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BR$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BQ313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BS$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BR313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BT$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BS313))))","v":0},{"$f":"IF(OFFSET($G304, -$E313, $E313)=\"n/a\",0,IF(OFFSET($G304,-$E313,$E313)+$E313>BU$5,IFERROR((OFFSET($G303,-$E313,$E313)/(OFFSET($G304,-$E313,$E313))),0),(OFFSET($G303,-$E313,$E313)-SUM($G313:BT313))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E312)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(P$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:O328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(Q$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:P328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(R$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:Q328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(S$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:R328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(T$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:S328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(U$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:T328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(V$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:U328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(W$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:V328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(X$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:W328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(Y$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:X328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(Z$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:Y328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AA$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:Z328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AB$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AA328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AC$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AB328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AD$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AC328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AE$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AD328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AF$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AE328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AG$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AF328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AH$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AG328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AI$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AH328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AI328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AK$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AJ328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AL$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AK328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AM$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AL328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AN$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AM328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AO$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AN328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AP$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AO328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AP328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AR$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AQ328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AS$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AR328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AT$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AS328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AU$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AT328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AV$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AU328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AW$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AV328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AX$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AW328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AY$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AX328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AY328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BA$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:AZ328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BB$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BA328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BC$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BB328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BD$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BC328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BE$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BD328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BF$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BE328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BG$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BF328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BH$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BG328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BI$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BH328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BI328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BK$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BJ328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BL$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BK328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BM$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BL328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BN$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BM328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BO$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BN328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BP$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BO328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BP328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BR$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BQ328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BS$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BR328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BT$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BS328)))","v":0},{"$f":"IF(OR(OFFSET($G307, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=0, OFFSET($G308, -$E311, $E312)=\"n/a\"), 0, IF(BU$5<=OFFSET($G308, -$E311, $E312)+$E312, IFERROR(OFFSET($G307, -$E311, $E312)/OFFSET($G308, -$E311, $E312), 0), OFFSET($G307, -$E311, $E312)-SUM($G328:BT328)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E358+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E358)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=R$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:Q359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:Q359)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:Q359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=S$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:R359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:R359)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:R359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=T$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:S359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:S359)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:S359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=U$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:T359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:T359)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:T359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=V$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:U359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:U359)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:U359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=W$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:V359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:V359)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:V359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=X$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:W359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:W359)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:W359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=Y$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:X359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:X359)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:X359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=Z$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:Y359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:Y359)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:Y359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AA$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:Z359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:Z359)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:Z359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AB$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AA359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AA359)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AA359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AC$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AB359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AB359)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AB359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AD$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AC359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AC359)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AC359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AE$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AD359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AD359)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AD359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AF$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AE359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AE359)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AE359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AG$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AF359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AF359)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AF359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AH$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AG359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AG359)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AG359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AI$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AH359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AH359)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AH359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AJ$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AI359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AI359)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AI359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AK$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AJ359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AJ359)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AJ359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AL$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AK359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AK359)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AK359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AM$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AL359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AL359)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AL359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AN$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AM359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AM359)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AM359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AO$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AN359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AN359)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AN359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AP$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AO359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AO359)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AO359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AQ$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AP359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AP359)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AP359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AR$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AQ359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AQ359)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AQ359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AS$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AR359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AR359)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AR359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AT$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AS359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AS359)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AS359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AU$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AT359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AT359)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AT359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AV$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AU359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AU359)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AU359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AW$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AV359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AV359)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AV359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AX$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AW359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AW359)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AW359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AY$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AX359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AX359)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AX359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=AZ$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AY359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AY359)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AY359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BA$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:AZ359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:AZ359)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:AZ359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BB$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BA359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BA359)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BA359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BC$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BB359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BB359)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BB359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BD$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BC359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BC359)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BC359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BE$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BD359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BD359)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BD359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BF$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BE359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BE359)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BE359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BG$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BF359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BF359)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BF359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BH$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BG359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BG359)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BG359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BI$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BH359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BH359)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BH359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BJ$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BI359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BI359)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BI359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BK$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BJ359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BJ359)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BJ359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BL$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BK359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BK359)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BK359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BM$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BL359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BL359)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BL359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BN$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BM359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BM359)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BM359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BO$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BN359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BN359)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BN359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BP$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BO359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BO359)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BO359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BQ$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BP359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BP359)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BP359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BR$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BQ359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BQ359)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BQ359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BS$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BR359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BR359)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BR359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BT$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BS359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BS359)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BS359)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E358)+$E346>=BU$5, 0,\nIF(AND(OFFSET($G338, -$E346, $E358)<>0, OFFSET($G340, -$E346, $E358)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)-SUM($G359:BT359)),\nIF(AND(OFFSET($G338, -$E346, $E358)=0, OFFSET($G340, -$E346, $E358)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G341, -$E346, $E358)+$E358, IFERROR(OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G340, -$E346, $E358)-SUM($G359:BT359)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E358)<OFFSET($G339, -$E346, $E358)+$E358, IFERROR(OFFSET($G338, -$E346, $E358)/OFFSET($G339, -$E346, $E358)+OFFSET($G340, -$E346, $E358)/OFFSET($G341, -$E346, $E358), 0), OFFSET($G338, -$E346, $E358)+OFFSET($G340, -$E346, $E358)-SUM($G359:BT359)))))), 0)","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E376)=\"\", IF($G376=0, 0, F377), INDEX('RAB input'!$G$187:$G$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E376)=\"\", G377, INDEX('RAB input'!H$187:H$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E376)=\"\", H377, INDEX('RAB input'!I$187:I$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E376)=\"\", I377, INDEX('RAB input'!J$187:J$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E376)=\"\", J377, INDEX('RAB input'!K$187:K$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E376)=\"\", K377, INDEX('RAB input'!L$187:L$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E376)=\"\", L377, INDEX('RAB input'!M$187:M$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E376)=\"\", M377, INDEX('RAB input'!N$187:N$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E376)=\"\", N377, INDEX('RAB input'!O$187:O$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E376)=\"\", O377, INDEX('RAB input'!P$187:P$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E376)=\"\", P377, INDEX('RAB input'!Q$187:Q$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E376)=\"\", Q377, INDEX('RAB input'!R$187:R$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E376)=\"\", R377, INDEX('RAB input'!S$187:S$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E376)=\"\", S377, INDEX('RAB input'!T$187:T$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E376)=\"\", T377, INDEX('RAB input'!U$187:U$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E376)=\"\", U377, INDEX('RAB input'!V$187:V$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E376)=\"\", V377, INDEX('RAB input'!W$187:W$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E376)=\"\", W377, INDEX('RAB input'!X$187:X$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E376)=\"\", X377, INDEX('RAB input'!Y$187:Y$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E376)=\"\", Y377, INDEX('RAB input'!Z$187:Z$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E376)=\"\", Z377, INDEX('RAB input'!AA$187:AA$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E376)=\"\", AA377, INDEX('RAB input'!AB$187:AB$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E376)=\"\", AB377, INDEX('RAB input'!AC$187:AC$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E376)=\"\", AC377, INDEX('RAB input'!AD$187:AD$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E376)=\"\", AD377, INDEX('RAB input'!AE$187:AE$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E376)=\"\", AE377, INDEX('RAB input'!AF$187:AF$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E376)=\"\", AF377, INDEX('RAB input'!AG$187:AG$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E376)=\"\", AG377, INDEX('RAB input'!AH$187:AH$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E376)=\"\", AH377, INDEX('RAB input'!AI$187:AI$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E376)=\"\", AI377, INDEX('RAB input'!AJ$187:AJ$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E376)=\"\", AJ377, INDEX('RAB input'!AK$187:AK$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E376)=\"\", AK377, INDEX('RAB input'!AL$187:AL$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E376)=\"\", AL377, INDEX('RAB input'!AM$187:AM$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E376)=\"\", AM377, INDEX('RAB input'!AN$187:AN$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E376)=\"\", AN377, INDEX('RAB input'!AO$187:AO$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E376)=\"\", AO377, INDEX('RAB input'!AP$187:AP$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E376)=\"\", AP377, INDEX('RAB input'!AQ$187:AQ$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E376)=\"\", AQ377, INDEX('RAB input'!AR$187:AR$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E376)=\"\", AR377, INDEX('RAB input'!AS$187:AS$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E376)=\"\", AS377, INDEX('RAB input'!AT$187:AT$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E376)=\"\", AT377, INDEX('RAB input'!AU$187:AU$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E376)=\"\", AU377, INDEX('RAB input'!AV$187:AV$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E376)=\"\", AV377, INDEX('RAB input'!AW$187:AW$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E376)=\"\", AW377, INDEX('RAB input'!AX$187:AX$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E376)=\"\", AX377, INDEX('RAB input'!AY$187:AY$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E376)=\"\", AY377, INDEX('RAB input'!AZ$187:AZ$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E376)=\"\", AZ377, INDEX('RAB input'!BA$187:BA$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E376)=\"\", BA377, INDEX('RAB input'!BB$187:BB$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E376)=\"\", BB377, INDEX('RAB input'!BC$187:BC$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E376)=\"\", BC377, INDEX('RAB input'!BD$187:BD$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E376)=\"\", BD377, INDEX('RAB input'!BE$187:BE$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E376)=\"\", BE377, INDEX('RAB input'!BF$187:BF$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E376)=\"\", BF377, INDEX('RAB input'!BG$187:BG$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E376)=\"\", BG377, INDEX('RAB input'!BH$187:BH$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E376)=\"\", BH377, INDEX('RAB input'!BI$187:BI$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E376)=\"\", BI377, INDEX('RAB input'!BJ$187:BJ$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E376)=\"\", BJ377, INDEX('RAB input'!BK$187:BK$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E376)=\"\", BK377, INDEX('RAB input'!BL$187:BL$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E376)=\"\", BL377, INDEX('RAB input'!BM$187:BM$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E376)=\"\", BM377, INDEX('RAB input'!BN$187:BN$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E376)=\"\", BN377, INDEX('RAB input'!BO$187:BO$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E376)=\"\", BO377, INDEX('RAB input'!BP$187:BP$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E376)=\"\", BP377, INDEX('RAB input'!BQ$187:BQ$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E376)=\"\", BQ377, INDEX('RAB input'!BR$187:BR$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E376)=\"\", BR377, INDEX('RAB input'!BS$187:BS$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E376)=\"\", BS377, INDEX('RAB input'!BT$187:BT$236, $E376))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E376)=\"\", BT377, INDEX('RAB input'!BU$187:BU$236, $E376))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E391)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>M$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:L391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>N$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:M391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>O$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:N391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>P$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:O391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>Q$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:P391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>R$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:Q391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>S$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:R391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>T$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:S391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>U$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:T391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>V$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:U391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>W$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:V391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>X$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:W391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>Y$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:X391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>Z$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:Y391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AA$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:Z391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AB$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AA391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AC$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AB391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AD$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AC391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AE$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AD391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AF$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AE391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AG$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AF391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AH$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AG391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AI$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AH391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AJ$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AI391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AK$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AJ391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AL$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AK391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AM$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AL391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AN$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AM391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AO$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AN391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AP$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AO391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AQ$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AP391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AR$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AQ391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AS$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AR391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AT$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AS391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AU$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AT391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AV$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AU391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AW$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AV391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AX$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AW391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AY$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AX391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>AZ$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AY391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BA$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:AZ391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BB$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BA391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BC$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BB391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BD$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BC391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BE$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BD391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BF$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BE391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BG$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BF391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BH$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BG391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BI$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BH391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BJ$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BI391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BK$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BJ391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BL$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BK391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BM$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BL391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BN$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BM391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BO$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BN391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BP$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BO391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BQ$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BP391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BR$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BQ391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BS$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BR391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BT$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BS391))))","v":0},{"$f":"IF(OFFSET($G382, -$E391, $E391)=\"n/a\",0,IF(OFFSET($G382,-$E391,$E391)+$E391>BU$5,IFERROR((OFFSET($G381,-$E391,$E391)/(OFFSET($G382,-$E391,$E391))),0),(OFFSET($G381,-$E391,$E391)-SUM($G391:BT391))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E390)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(L$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:K406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(M$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:L406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(N$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:M406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(O$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:N406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(P$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:O406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Q$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:P406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(R$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:Q406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(S$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:R406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(T$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:S406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(U$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:T406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(V$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:U406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(W$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:V406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(X$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:W406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Y$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:X406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(Z$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:Y406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:Z406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AA406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AB406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AC406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AD406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AE406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AF406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AG406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AH406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AI406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AJ406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AK406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AL406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AM406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AN406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AO406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AP406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AQ406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AR406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AS406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AT406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AV$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AU406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AW$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AV406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AX$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AW406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AY$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AX406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AY406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BA$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:AZ406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BB$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BA406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BC$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BB406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BD$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BC406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BE$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BD406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BF$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BE406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BG$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BF406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BH$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BG406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BI$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BH406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BI406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BK$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BJ406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BL$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BK406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BM$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BL406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BN$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BM406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BO$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BN406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BP$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BO406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BP406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BR$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BQ406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BS$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BR406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BT$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BS406)))","v":0},{"$f":"IF(OR(OFFSET($G385, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=0, OFFSET($G386, -$E389, $E390)=\"n/a\"), 0, IF(BU$5<=OFFSET($G386, -$E389, $E390)+$E390, IFERROR(OFFSET($G385, -$E389, $E390)/OFFSET($G386, -$E389, $E390), 0), OFFSET($G385, -$E389, $E390)-SUM($G406:BT406)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G421<>0, IF(G418<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E417)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H421<>0, IF(H418<>\"n/a\", H418-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I421<>0, IF(I418<>\"n/a\", I418-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J421<>0, IF(J418<>\"n/a\", J418-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K421<>0, IF(K418<>\"n/a\", K418-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L421<>0, IF(L418<>\"n/a\", L418-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M421<>0, IF(M418<>\"n/a\", M418-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N421<>0, IF(N418<>\"n/a\", N418-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O421<>0, IF(O418<>\"n/a\", O418-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P421<>0, IF(P418<>\"n/a\", P418-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q421<>0, IF(Q418<>\"n/a\", Q418-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R421<>0, IF(R418<>\"n/a\", R418-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S421<>0, IF(S418<>\"n/a\", S418-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T421<>0, IF(T418<>\"n/a\", T418-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U421<>0, IF(U418<>\"n/a\", U418-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V421<>0, IF(V418<>\"n/a\", V418-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W421<>0, IF(W418<>\"n/a\", W418-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X421<>0, IF(X418<>\"n/a\", X418-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y421<>0, IF(Y418<>\"n/a\", Y418-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z421<>0, IF(Z418<>\"n/a\", Z418-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA421<>0, IF(AA418<>\"n/a\", AA418-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB421<>0, IF(AB418<>\"n/a\", AB418-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC421<>0, IF(AC418<>\"n/a\", AC418-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD421<>0, IF(AD418<>\"n/a\", AD418-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE421<>0, IF(AE418<>\"n/a\", AE418-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF421<>0, IF(AF418<>\"n/a\", AF418-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG421<>0, IF(AG418<>\"n/a\", AG418-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH421<>0, IF(AH418<>\"n/a\", AH418-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI421<>0, IF(AI418<>\"n/a\", AI418-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ421<>0, IF(AJ418<>\"n/a\", AJ418-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK421<>0, IF(AK418<>\"n/a\", AK418-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL421<>0, IF(AL418<>\"n/a\", AL418-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM421<>0, IF(AM418<>\"n/a\", AM418-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN421<>0, IF(AN418<>\"n/a\", AN418-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO421<>0, IF(AO418<>\"n/a\", AO418-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP421<>0, IF(AP418<>\"n/a\", AP418-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ421<>0, IF(AQ418<>\"n/a\", AQ418-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR421<>0, IF(AR418<>\"n/a\", AR418-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS421<>0, IF(AS418<>\"n/a\", AS418-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT421<>0, IF(AT418<>\"n/a\", AT418-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU421<>0, IF(AU418<>\"n/a\", AU418-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV421<>0, IF(AV418<>\"n/a\", AV418-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW421<>0, IF(AW418<>\"n/a\", AW418-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX421<>0, IF(AX418<>\"n/a\", AX418-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY421<>0, IF(AY418<>\"n/a\", AY418-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ421<>0, IF(AZ418<>\"n/a\", AZ418-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA421<>0, IF(BA418<>\"n/a\", BA418-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB421<>0, IF(BB418<>\"n/a\", BB418-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC421<>0, IF(BC418<>\"n/a\", BC418-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD421<>0, IF(BD418<>\"n/a\", BD418-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE421<>0, IF(BE418<>\"n/a\", BE418-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF421<>0, IF(BF418<>\"n/a\", BF418-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG421<>0, IF(BG418<>\"n/a\", BG418-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH421<>0, IF(BH418<>\"n/a\", BH418-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI421<>0, IF(BI418<>\"n/a\", BI418-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ421<>0, IF(BJ418<>\"n/a\", BJ418-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK421<>0, IF(BK418<>\"n/a\", BK418-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL421<>0, IF(BL418<>\"n/a\", BL418-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM421<>0, IF(BM418<>\"n/a\", BM418-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN421<>0, IF(BN418<>\"n/a\", BN418-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO421<>0, IF(BO418<>\"n/a\", BO418-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP421<>0, IF(BP418<>\"n/a\", BP418-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ421<>0, IF(BQ418<>\"n/a\", BQ418-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR421<>0, IF(BR418<>\"n/a\", BR418-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS421<>0, IF(BS418<>\"n/a\", BS418-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT421<>0, IF(BT418<>\"n/a\", BT418-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU421<>0, IF(BU418<>\"n/a\", BU418-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E437)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>R$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:Q437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>S$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:R437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>T$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:S437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>U$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:T437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>V$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:U437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>W$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:V437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>X$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:W437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>Y$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:X437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>Z$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:Y437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AA$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:Z437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AB$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AA437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AC$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AB437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AD$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AC437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AE$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AD437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AF$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AE437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AG$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AF437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AH$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AG437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AI$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AH437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AJ$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AI437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AK$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AJ437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AL$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AK437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AM$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AL437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AN$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AM437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AO$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AN437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AP$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AO437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AQ$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AP437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AR$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AQ437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AS$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AR437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AT$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AS437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AU$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AT437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AV$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AU437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AW$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AV437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AX$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AW437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AY$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AX437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>AZ$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AY437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BA$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:AZ437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BB$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BA437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BC$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BB437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BD$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BC437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BE$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BD437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BF$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BE437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BG$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BF437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BH$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BG437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BI$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BH437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BJ$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BI437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BK$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BJ437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BL$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BK437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BM$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BL437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BN$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BM437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BO$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BN437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BP$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BO437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BQ$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BP437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BR$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BQ437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BS$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BR437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BT$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BS437))))","v":0},{"$f":"IF(OFFSET($G428, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G428,-$E437,$E437)+$E437>BU$5,IFERROR((OFFSET($G427,-$E437,$E437)/(OFFSET($G428,-$E437,$E437))),0),(OFFSET($G427,-$E437,$E437)-SUM($G437:BT437))))","v":0}]
[null,null,null,null,{"$f":"E417+1","v":12},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E458)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E458)-INDEX('RAB input'!H$79:H$128,$E458)-INDEX('RAB input'!H$133:H$182,$E458))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E458)-INDEX('RAB input'!I$79:I$128,$E458)-INDEX('RAB input'!I$133:I$182,$E458))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E458)-INDEX('RAB input'!J$79:J$128,$E458)-INDEX('RAB input'!J$133:J$182,$E458))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E458)-INDEX('RAB input'!K$79:K$128,$E458)-INDEX('RAB input'!K$133:K$182,$E458))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E458)-INDEX('RAB input'!L$79:L$128,$E458)-INDEX('RAB input'!L$133:L$182,$E458))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E458)-INDEX('RAB input'!M$79:M$128,$E458)-INDEX('RAB input'!M$133:M$182,$E458))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E458)-INDEX('RAB input'!N$79:N$128,$E458)-INDEX('RAB input'!N$133:N$182,$E458))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E458)-INDEX('RAB input'!O$79:O$128,$E458)-INDEX('RAB input'!O$133:O$182,$E458))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E458)-INDEX('RAB input'!P$79:P$128,$E458)-INDEX('RAB input'!P$133:P$182,$E458))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E458)-INDEX('RAB input'!Q$79:Q$128,$E458)-INDEX('RAB input'!Q$133:Q$182,$E458))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E458)-INDEX('RAB input'!R$79:R$128,$E458)-INDEX('RAB input'!R$133:R$182,$E458))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E458)-INDEX('RAB input'!S$79:S$128,$E458)-INDEX('RAB input'!S$133:S$182,$E458))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E458)-INDEX('RAB input'!T$79:T$128,$E458)-INDEX('RAB input'!T$133:T$182,$E458))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E458)-INDEX('RAB input'!U$79:U$128,$E458)-INDEX('RAB input'!U$133:U$182,$E458))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E458)-INDEX('RAB input'!V$79:V$128,$E458)-INDEX('RAB input'!V$133:V$182,$E458))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E458)-INDEX('RAB input'!W$79:W$128,$E458)-INDEX('RAB input'!W$133:W$182,$E458))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E458)-INDEX('RAB input'!X$79:X$128,$E458)-INDEX('RAB input'!X$133:X$182,$E458))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E458)-INDEX('RAB input'!Y$79:Y$128,$E458)-INDEX('RAB input'!Y$133:Y$182,$E458))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E458)-INDEX('RAB input'!Z$79:Z$128,$E458)-INDEX('RAB input'!Z$133:Z$182,$E458))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E458)-INDEX('RAB input'!AA$79:AA$128,$E458)-INDEX('RAB input'!AA$133:AA$182,$E458))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E458)-INDEX('RAB input'!AB$79:AB$128,$E458)-INDEX('RAB input'!AB$133:AB$182,$E458))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E458)-INDEX('RAB input'!AC$79:AC$128,$E458)-INDEX('RAB input'!AC$133:AC$182,$E458))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E458)-INDEX('RAB input'!AD$79:AD$128,$E458)-INDEX('RAB input'!AD$133:AD$182,$E458))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E458)-INDEX('RAB input'!AE$79:AE$128,$E458)-INDEX('RAB input'!AE$133:AE$182,$E458))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E458)-INDEX('RAB input'!AF$79:AF$128,$E458)-INDEX('RAB input'!AF$133:AF$182,$E458))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E458)-INDEX('RAB input'!AG$79:AG$128,$E458)-INDEX('RAB input'!AG$133:AG$182,$E458))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E458)-INDEX('RAB input'!AH$79:AH$128,$E458)-INDEX('RAB input'!AH$133:AH$182,$E458))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E458)-INDEX('RAB input'!AI$79:AI$128,$E458)-INDEX('RAB input'!AI$133:AI$182,$E458))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E458)-INDEX('RAB input'!AJ$79:AJ$128,$E458)-INDEX('RAB input'!AJ$133:AJ$182,$E458))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E458)-INDEX('RAB input'!AK$79:AK$128,$E458)-INDEX('RAB input'!AK$133:AK$182,$E458))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E458)-INDEX('RAB input'!AL$79:AL$128,$E458)-INDEX('RAB input'!AL$133:AL$182,$E458))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E458)-INDEX('RAB input'!AM$79:AM$128,$E458)-INDEX('RAB input'!AM$133:AM$182,$E458))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E458)-INDEX('RAB input'!AN$79:AN$128,$E458)-INDEX('RAB input'!AN$133:AN$182,$E458))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E458)-INDEX('RAB input'!AO$79:AO$128,$E458)-INDEX('RAB input'!AO$133:AO$182,$E458))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E458)-INDEX('RAB input'!AP$79:AP$128,$E458)-INDEX('RAB input'!AP$133:AP$182,$E458))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E458)-INDEX('RAB input'!AQ$79:AQ$128,$E458)-INDEX('RAB input'!AQ$133:AQ$182,$E458))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E458)-INDEX('RAB input'!AR$79:AR$128,$E458)-INDEX('RAB input'!AR$133:AR$182,$E458))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E458)-INDEX('RAB input'!AS$79:AS$128,$E458)-INDEX('RAB input'!AS$133:AS$182,$E458))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E458)-INDEX('RAB input'!AT$79:AT$128,$E458)-INDEX('RAB input'!AT$133:AT$182,$E458))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E458)-INDEX('RAB input'!AU$79:AU$128,$E458)-INDEX('RAB input'!AU$133:AU$182,$E458))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E458)-INDEX('RAB input'!AV$79:AV$128,$E458)-INDEX('RAB input'!AV$133:AV$182,$E458))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E458)-INDEX('RAB input'!AW$79:AW$128,$E458)-INDEX('RAB input'!AW$133:AW$182,$E458))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E458)-INDEX('RAB input'!AX$79:AX$128,$E458)-INDEX('RAB input'!AX$133:AX$182,$E458))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E458)-INDEX('RAB input'!AY$79:AY$128,$E458)-INDEX('RAB input'!AY$133:AY$182,$E458))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E458)-INDEX('RAB input'!AZ$79:AZ$128,$E458)-INDEX('RAB input'!AZ$133:AZ$182,$E458))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E458)-INDEX('RAB input'!BA$79:BA$128,$E458)-INDEX('RAB input'!BA$133:BA$182,$E458))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E458)-INDEX('RAB input'!BB$79:BB$128,$E458)-INDEX('RAB input'!BB$133:BB$182,$E458))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E458)-INDEX('RAB input'!BC$79:BC$128,$E458)-INDEX('RAB input'!BC$133:BC$182,$E458))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E458)-INDEX('RAB input'!BD$79:BD$128,$E458)-INDEX('RAB input'!BD$133:BD$182,$E458))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E458)-INDEX('RAB input'!BE$79:BE$128,$E458)-INDEX('RAB input'!BE$133:BE$182,$E458))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E458)-INDEX('RAB input'!BF$79:BF$128,$E458)-INDEX('RAB input'!BF$133:BF$182,$E458))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E458)-INDEX('RAB input'!BG$79:BG$128,$E458)-INDEX('RAB input'!BG$133:BG$182,$E458))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E458)-INDEX('RAB input'!BH$79:BH$128,$E458)-INDEX('RAB input'!BH$133:BH$182,$E458))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E458)-INDEX('RAB input'!BI$79:BI$128,$E458)-INDEX('RAB input'!BI$133:BI$182,$E458))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E458)-INDEX('RAB input'!BJ$79:BJ$128,$E458)-INDEX('RAB input'!BJ$133:BJ$182,$E458))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E458)-INDEX('RAB input'!BK$79:BK$128,$E458)-INDEX('RAB input'!BK$133:BK$182,$E458))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E458)-INDEX('RAB input'!BL$79:BL$128,$E458)-INDEX('RAB input'!BL$133:BL$182,$E458))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E458)-INDEX('RAB input'!BM$79:BM$128,$E458)-INDEX('RAB input'!BM$133:BM$182,$E458))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E458)-INDEX('RAB input'!BN$79:BN$128,$E458)-INDEX('RAB input'!BN$133:BN$182,$E458))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E458)-INDEX('RAB input'!BO$79:BO$128,$E458)-INDEX('RAB input'!BO$133:BO$182,$E458))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E458)-INDEX('RAB input'!BP$79:BP$128,$E458)-INDEX('RAB input'!BP$133:BP$182,$E458))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E458)-INDEX('RAB input'!BQ$79:BQ$128,$E458)-INDEX('RAB input'!BQ$133:BQ$182,$E458))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E458)-INDEX('RAB input'!BR$79:BR$128,$E458)-INDEX('RAB input'!BR$133:BR$182,$E458))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E458)-INDEX('RAB input'!BS$79:BS$128,$E458)-INDEX('RAB input'!BS$133:BS$182,$E458))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E458)-INDEX('RAB input'!BT$79:BT$128,$E458)-INDEX('RAB input'!BT$133:BT$182,$E458))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E458)-INDEX('RAB input'!BU$79:BU$128,$E458)-INDEX('RAB input'!BU$133:BU$182,$E458))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,{"$f":"E468+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E469)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>I$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:H469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>J$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:I469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>K$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:J469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>L$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:K469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>M$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:L469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>N$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:M469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>O$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:N469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>P$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:O469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>Q$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:P469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>R$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:Q469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>S$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:R469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>T$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:S469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>U$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:T469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>V$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:U469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>W$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:V469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>X$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:W469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>Y$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:X469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>Z$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:Y469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AA$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:Z469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AB$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AA469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AC$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AB469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AD$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AC469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AE$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AD469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AF$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AE469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AG$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AF469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AH$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AG469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AI$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AH469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AJ$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AI469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AK$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AJ469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AL$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AK469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AM$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AL469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AN$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AM469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AO$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AN469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AP$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AO469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AQ$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AP469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AR$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AQ469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AS$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AR469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AT$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AS469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AU$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AT469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AV$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AU469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AW$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AV469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AX$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AW469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AY$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AX469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>AZ$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AY469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BA$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:AZ469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BB$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BA469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BC$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BB469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BD$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BC469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BE$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BD469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BF$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BE469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BG$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BF469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BH$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BG469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BI$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BH469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BJ$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BI469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BK$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BJ469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BL$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BK469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BM$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BL469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BN$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BM469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BO$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BN469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BP$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BO469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BQ$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BP469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BR$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BQ469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BS$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BR469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BT$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BS469))))","v":0},{"$f":"IF(OFFSET($G460, -$E469, $E469)=\"n/a\",0,IF(OFFSET($G460,-$E469,$E469)+$E469>BU$5,IFERROR((OFFSET($G459,-$E469,$E469)/(OFFSET($G460,-$E469,$E469))),0),(OFFSET($G459,-$E469,$E469)-SUM($G469:BT469))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E499)=\"\", IF($G499=0, 0, F500), INDEX('RAB input'!$G$187:$G$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E499)=\"\", G500, INDEX('RAB input'!H$187:H$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E499)=\"\", H500, INDEX('RAB input'!I$187:I$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E499)=\"\", I500, INDEX('RAB input'!J$187:J$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E499)=\"\", J500, INDEX('RAB input'!K$187:K$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E499)=\"\", K500, INDEX('RAB input'!L$187:L$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E499)=\"\", L500, INDEX('RAB input'!M$187:M$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E499)=\"\", M500, INDEX('RAB input'!N$187:N$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E499)=\"\", N500, INDEX('RAB input'!O$187:O$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E499)=\"\", O500, INDEX('RAB input'!P$187:P$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E499)=\"\", P500, INDEX('RAB input'!Q$187:Q$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E499)=\"\", Q500, INDEX('RAB input'!R$187:R$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E499)=\"\", R500, INDEX('RAB input'!S$187:S$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E499)=\"\", S500, INDEX('RAB input'!T$187:T$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E499)=\"\", T500, INDEX('RAB input'!U$187:U$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E499)=\"\", U500, INDEX('RAB input'!V$187:V$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E499)=\"\", V500, INDEX('RAB input'!W$187:W$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E499)=\"\", W500, INDEX('RAB input'!X$187:X$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E499)=\"\", X500, INDEX('RAB input'!Y$187:Y$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E499)=\"\", Y500, INDEX('RAB input'!Z$187:Z$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E499)=\"\", Z500, INDEX('RAB input'!AA$187:AA$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E499)=\"\", AA500, INDEX('RAB input'!AB$187:AB$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E499)=\"\", AB500, INDEX('RAB input'!AC$187:AC$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E499)=\"\", AC500, INDEX('RAB input'!AD$187:AD$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E499)=\"\", AD500, INDEX('RAB input'!AE$187:AE$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E499)=\"\", AE500, INDEX('RAB input'!AF$187:AF$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E499)=\"\", AF500, INDEX('RAB input'!AG$187:AG$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E499)=\"\", AG500, INDEX('RAB input'!AH$187:AH$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E499)=\"\", AH500, INDEX('RAB input'!AI$187:AI$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E499)=\"\", AI500, INDEX('RAB input'!AJ$187:AJ$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E499)=\"\", AJ500, INDEX('RAB input'!AK$187:AK$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E499)=\"\", AK500, INDEX('RAB input'!AL$187:AL$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E499)=\"\", AL500, INDEX('RAB input'!AM$187:AM$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E499)=\"\", AM500, INDEX('RAB input'!AN$187:AN$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E499)=\"\", AN500, INDEX('RAB input'!AO$187:AO$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E499)=\"\", AO500, INDEX('RAB input'!AP$187:AP$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E499)=\"\", AP500, INDEX('RAB input'!AQ$187:AQ$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E499)=\"\", AQ500, INDEX('RAB input'!AR$187:AR$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E499)=\"\", AR500, INDEX('RAB input'!AS$187:AS$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E499)=\"\", AS500, INDEX('RAB input'!AT$187:AT$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E499)=\"\", AT500, INDEX('RAB input'!AU$187:AU$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E499)=\"\", AU500, INDEX('RAB input'!AV$187:AV$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E499)=\"\", AV500, INDEX('RAB input'!AW$187:AW$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E499)=\"\", AW500, INDEX('RAB input'!AX$187:AX$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E499)=\"\", AX500, INDEX('RAB input'!AY$187:AY$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E499)=\"\", AY500, INDEX('RAB input'!AZ$187:AZ$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E499)=\"\", AZ500, INDEX('RAB input'!BA$187:BA$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E499)=\"\", BA500, INDEX('RAB input'!BB$187:BB$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E499)=\"\", BB500, INDEX('RAB input'!BC$187:BC$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E499)=\"\", BC500, INDEX('RAB input'!BD$187:BD$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E499)=\"\", BD500, INDEX('RAB input'!BE$187:BE$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E499)=\"\", BE500, INDEX('RAB input'!BF$187:BF$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E499)=\"\", BF500, INDEX('RAB input'!BG$187:BG$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E499)=\"\", BG500, INDEX('RAB input'!BH$187:BH$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E499)=\"\", BH500, INDEX('RAB input'!BI$187:BI$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E499)=\"\", BI500, INDEX('RAB input'!BJ$187:BJ$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E499)=\"\", BJ500, INDEX('RAB input'!BK$187:BK$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E499)=\"\", BK500, INDEX('RAB input'!BL$187:BL$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E499)=\"\", BL500, INDEX('RAB input'!BM$187:BM$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E499)=\"\", BM500, INDEX('RAB input'!BN$187:BN$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E499)=\"\", BN500, INDEX('RAB input'!BO$187:BO$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E499)=\"\", BO500, INDEX('RAB input'!BP$187:BP$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E499)=\"\", BP500, INDEX('RAB input'!BQ$187:BQ$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E499)=\"\", BQ500, INDEX('RAB input'!BR$187:BR$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E499)=\"\", BR500, INDEX('RAB input'!BS$187:BS$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E499)=\"\", BS500, INDEX('RAB input'!BT$187:BT$236, $E499))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E499)=\"\", BT500, INDEX('RAB input'!BU$187:BU$236, $E499))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E515)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>N$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:M515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>O$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:N515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>P$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:O515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>Q$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:P515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>R$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:Q515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>S$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:R515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>T$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:S515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>U$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:T515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>V$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:U515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>W$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:V515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>X$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:W515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>Y$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:X515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>Z$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:Y515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AA$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:Z515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AB$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AA515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AC$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AB515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AD$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AC515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AE$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AD515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AF$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AE515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AG$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AF515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AH$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AG515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AI$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AH515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AJ$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AI515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AK$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AJ515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AL$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AK515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AM$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AL515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AN$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AM515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AO$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AN515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AP$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AO515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AQ$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AP515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AR$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AQ515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AS$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AR515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AT$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AS515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AU$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AT515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AV$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AU515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AW$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AV515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AX$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AW515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AY$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AX515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>AZ$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AY515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BA$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:AZ515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BB$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BA515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BC$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BB515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BD$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BC515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BE$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BD515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BF$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BE515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BG$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BF515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BH$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BG515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BI$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BH515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BJ$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BI515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BK$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BJ515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BL$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BK515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BM$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BL515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BN$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BM515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BO$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BN515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BP$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BO515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BQ$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BP515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BR$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BQ515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BS$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BR515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BT$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BS515))))","v":0},{"$f":"IF(OFFSET($G506, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G506,-$E515,$E515)+$E515>BU$5,IFERROR((OFFSET($G505,-$E515,$E515)/(OFFSET($G506,-$E515,$E515))),0),(OFFSET($G505,-$E515,$E515)-SUM($G515:BT515))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E514)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(M$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:L530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(N$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:M530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(O$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:N530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(P$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:O530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(Q$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:P530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(R$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:Q530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(S$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:R530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(T$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:S530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(U$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:T530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(V$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:U530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(W$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:V530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(X$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:W530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(Y$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:X530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(Z$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:Y530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AA$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:Z530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AB$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AA530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AC$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AB530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AD$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AC530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AE$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AD530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AF$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AE530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AG$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AF530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AH$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AG530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AI$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AH530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AI530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AK$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AJ530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AL$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AK530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AM$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AL530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AN$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AM530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AO$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AN530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AP$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AO530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AP530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AR$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AQ530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AS$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AR530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AT$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AS530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AU$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AT530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AV$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AU530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AW$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AV530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AX$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AW530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AY$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AX530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AY530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BA$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:AZ530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BB$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BA530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BC$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BB530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BD$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BC530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BE$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BD530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BF$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BE530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BG$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BF530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BH$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BG530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BI$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BH530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BI530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BK$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BJ530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BL$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BK530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BM$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BL530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BN$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BM530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BO$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BN530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BP$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BO530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BP530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BR$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BQ530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BS$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BR530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BT$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BS530)))","v":0},{"$f":"IF(OR(OFFSET($G509, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=0, OFFSET($G510, -$E513, $E514)=\"n/a\"), 0, IF(BU$5<=OFFSET($G510, -$E513, $E514)+$E514, IFERROR(OFFSET($G509, -$E513, $E514)/OFFSET($G510, -$E513, $E514), 0), OFFSET($G509, -$E513, $E514)-SUM($G530:BT530)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E540","v":"Asset class 14"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E540, 'RAB input'!$D$25:$D$74, 0))","v":"Furniture, fittings, plant and equipment"}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E540, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Furniture, fittings, plant and equipment - depreciation"},null,{"$f":"SUM(H550:H577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN550:AN577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT550:BT577)","v":0},{"$f":"SUM(BU550:BU577)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E593)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>J$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:I593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>K$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:J593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>L$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:K593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>M$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:L593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>N$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:M593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>O$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:N593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>P$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:O593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>Q$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:P593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>R$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:Q593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>S$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:R593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>T$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:S593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>U$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:T593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>V$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:U593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>W$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:V593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>X$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:W593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>Y$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:X593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>Z$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:Y593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AA$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:Z593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AB$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AA593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AC$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AB593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AD$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AC593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AE$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AD593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AF$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AE593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AG$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AF593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AH$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AG593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AI$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AH593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AJ$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AI593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AK$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AJ593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AL$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AK593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AM$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AL593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AN$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AM593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AO$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AN593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AP$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AO593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AQ$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AP593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AR$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AQ593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AS$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AR593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AT$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AS593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AU$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AT593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AV$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AU593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AW$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AV593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AX$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AW593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AY$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AX593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>AZ$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AY593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BA$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:AZ593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BB$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BA593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BC$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BB593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BD$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BC593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BE$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BD593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BF$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BE593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BG$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BF593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BH$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BG593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BI$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BH593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BJ$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BI593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BK$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BJ593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BL$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BK593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BM$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BL593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BN$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BM593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BO$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BN593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BP$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BO593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BQ$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BP593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BR$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BQ593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BS$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BR593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BT$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BS593))))","v":0},{"$f":"IF(OFFSET($G584, -$E593, $E593)=\"n/a\",0,IF(OFFSET($G584,-$E593,$E593)+$E593>BU$5,IFERROR((OFFSET($G583,-$E593,$E593)/(OFFSET($G584,-$E593,$E593))),0),(OFFSET($G583,-$E593,$E593)-SUM($G593:BT593))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E592)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(I$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:H608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(J$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:I608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(K$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:J608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(L$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:K608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(M$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:L608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(N$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:M608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(O$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:N608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(P$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:O608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(Q$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:P608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(R$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:Q608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(S$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:R608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(T$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:S608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(U$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:T608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(V$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:U608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(W$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:V608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(X$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:W608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(Y$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:X608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(Z$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:Y608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AA$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:Z608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AB$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AA608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AC$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AB608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AD$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AC608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AE$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AD608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AF$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AE608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AG$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AF608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AH$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AG608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AI$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AH608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AI608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AK$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AJ608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AL$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AK608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AM$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AL608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AN$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AM608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AO$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AN608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AP$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AO608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AP608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AR$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AQ608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AS$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AR608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AT$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AS608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AU$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AT608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AV$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AU608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AW$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AV608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AX$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AW608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AY$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AX608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AY608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BA$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:AZ608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BB$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BA608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BC$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BB608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BD$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BC608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BE$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BD608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BF$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BE608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BG$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BF608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BH$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BG608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BI$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BH608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BI608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BK$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BJ608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BL$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BK608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BM$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BL608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BN$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BM608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BO$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BN608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BP$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BO608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BP608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BR$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BQ608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BS$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BR608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BT$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BS608)))","v":0},{"$f":"IF(OR(OFFSET($G587, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=0, OFFSET($G588, -$E591, $E592)=\"n/a\"), 0, IF(BU$5<=OFFSET($G588, -$E591, $E592)+$E592, IFERROR(OFFSET($G587, -$E591, $E592)/OFFSET($G588, -$E591, $E592), 0), OFFSET($G587, -$E591, $E592)-SUM($G608:BT608)))","v":0}]
[]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E640)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>P$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:O640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>Q$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:P640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>R$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:Q640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>S$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:R640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>T$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:S640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>U$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:T640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>V$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:U640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>W$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:V640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>X$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:W640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>Y$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:X640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>Z$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:Y640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AA$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:Z640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AB$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AA640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AC$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AB640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AD$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AC640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AE$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AD640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AF$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AE640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AG$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AF640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AH$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AG640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AI$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AH640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AJ$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AI640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AK$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AJ640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AL$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AK640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AM$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AL640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AN$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AM640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AO$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AN640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AP$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AO640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AQ$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AP640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AR$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AQ640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AS$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AR640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AT$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AS640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AU$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AT640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AV$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AU640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AW$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AV640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AX$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AW640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AY$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AX640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>AZ$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AY640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BA$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:AZ640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BB$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BA640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BC$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BB640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BD$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BC640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BE$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BD640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BF$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BE640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BG$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BF640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BH$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BG640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BI$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BH640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BJ$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BI640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BK$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BJ640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BL$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BK640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BM$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BL640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BN$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BM640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BO$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BN640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BP$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BO640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BQ$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BP640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BR$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BQ640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BS$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BR640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BT$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BS640))))","v":0},{"$f":"IF(OFFSET($G631, -$E640, $E640)=\"n/a\",0,IF(OFFSET($G631,-$E640,$E640)+$E640>BU$5,IFERROR((OFFSET($G630,-$E640,$E640)/(OFFSET($G631,-$E640,$E640))),0),(OFFSET($G630,-$E640,$E640)-SUM($G640:BT640))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E639)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(O$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:N655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(P$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:O655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(Q$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:P655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(R$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:Q655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(S$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:R655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(T$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:S655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(U$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:T655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(V$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:U655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(W$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:V655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(X$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:W655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(Y$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:X655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(Z$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:Y655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AA$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:Z655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AB$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AA655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AC$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AB655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AD$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AC655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AE$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AD655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AF$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AE655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AG$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AF655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AH$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AG655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AI$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AH655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AI655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AK$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AJ655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AL$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AK655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AM$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AL655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AN$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AM655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AO$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AN655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AP$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AO655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AP655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AR$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AQ655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AS$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AR655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AT$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AS655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AU$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AT655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AV$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AU655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AW$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AV655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AX$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AW655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AY$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AX655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AY655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BA$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:AZ655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BB$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BA655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BC$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BB655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BD$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BC655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BE$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BD655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BF$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BE655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BG$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BF655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BH$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BG655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BI$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BH655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BI655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BK$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BJ655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BL$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BK655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BM$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BL655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BN$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BM655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BO$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BN655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BP$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BO655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BP655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BR$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BQ655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BS$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BR655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BT$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BS655)))","v":0},{"$f":"IF(OR(OFFSET($G634, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=0, OFFSET($G635, -$E638, $E639)=\"n/a\"), 0, IF(BU$5<=OFFSET($G635, -$E638, $E639)+$E639, IFERROR(OFFSET($G634, -$E638, $E639)/OFFSET($G635, -$E638, $E639), 0), OFFSET($G634, -$E638, $E639)-SUM($G655:BT655)))","v":0}]
[]
[null,null,null,null,{"$f":"E678","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E685)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=M$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:L686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:L686)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:L686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=N$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:M686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:M686)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:M686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=O$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:N686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:N686)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:N686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=P$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:O686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:O686)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:O686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=Q$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:P686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:P686)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:P686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=R$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:Q686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:Q686)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:Q686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=S$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:R686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:R686)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:R686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=T$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:S686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:S686)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:S686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=U$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:T686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:T686)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:T686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=V$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:U686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:U686)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:U686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=W$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:V686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:V686)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:V686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=X$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:W686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:W686)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:W686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=Y$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:X686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:X686)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:X686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=Z$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:Y686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:Y686)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:Y686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AA$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:Z686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:Z686)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:Z686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AB$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AA686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AA686)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AA686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AC$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AB686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AB686)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AB686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AD$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AC686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AC686)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AC686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AE$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AD686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AD686)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AD686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AF$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AE686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AE686)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AE686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AG$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AF686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AF686)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AF686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AH$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AG686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AG686)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AG686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AI$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AH686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AH686)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AH686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AJ$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AI686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AI686)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AI686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AK$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AJ686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AJ686)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AJ686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AL$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AK686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AK686)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AK686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AM$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AL686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AL686)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AL686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AN$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AM686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AM686)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AM686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AO$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AN686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AN686)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AN686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AP$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AO686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AO686)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AO686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AQ$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AP686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AP686)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AP686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AR$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AQ686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AQ686)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AQ686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AS$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AR686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AR686)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AR686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AT$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AS686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AS686)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AS686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AU$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AT686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AT686)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AT686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AV$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AU686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AU686)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AU686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AW$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AV686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AV686)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AV686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AX$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AW686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AW686)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AW686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AY$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AX686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AX686)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AX686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=AZ$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AY686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AY686)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AY686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BA$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:AZ686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:AZ686)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:AZ686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BB$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BA686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BA686)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BA686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BC$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BB686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BB686)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BB686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BD$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BC686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BC686)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BC686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BE$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BD686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BD686)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BD686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BF$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BE686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BE686)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BE686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BG$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BF686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BF686)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BF686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BH$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BG686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BG686)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BG686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BI$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BH686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BH686)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BH686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BJ$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BI686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BI686)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BI686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BK$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BJ686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BJ686)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BJ686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BL$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BK686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BK686)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BK686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BM$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BL686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BL686)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BL686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BN$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BM686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BM686)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BM686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BO$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BN686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BN686)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BN686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BP$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BO686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BO686)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BO686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BQ$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BP686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BP686)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BP686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BR$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BQ686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BQ686)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BQ686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BS$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BR686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BR686)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BR686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BT$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BS686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BS686)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BS686)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E685)+$E673>=BU$5, 0,\nIF(AND(OFFSET($G665, -$E673, $E685)<>0, OFFSET($G667, -$E673, $E685)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)-SUM($G686:BT686)),\nIF(AND(OFFSET($G665, -$E673, $E685)=0, OFFSET($G667, -$E673, $E685)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G668, -$E673, $E685)+$E685, IFERROR(OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G667, -$E673, $E685)-SUM($G686:BT686)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E685)<OFFSET($G666, -$E673, $E685)+$E685, IFERROR(OFFSET($G665, -$E673, $E685)/OFFSET($G666, -$E673, $E685)+OFFSET($G667, -$E673, $E685)/OFFSET($G668, -$E673, $E685), 0), OFFSET($G665, -$E673, $E685)+OFFSET($G667, -$E673, $E685)-SUM($G686:BT686)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E686+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E686)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=R$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:Q687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:Q687)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:Q687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=S$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:R687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:R687)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:R687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=T$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:S687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:S687)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:S687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=U$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:T687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:T687)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:T687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=V$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:U687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:U687)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:U687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=W$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:V687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:V687)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:V687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=X$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:W687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:W687)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:W687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=Y$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:X687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:X687)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:X687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=Z$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:Y687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:Y687)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:Y687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AA$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:Z687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:Z687)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:Z687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AB$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AA687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AA687)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AA687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AC$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AB687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AB687)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AB687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AD$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AC687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AC687)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AC687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AE$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AD687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AD687)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AD687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AF$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AE687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AE687)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AE687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AG$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AF687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AF687)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AF687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AH$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AG687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AG687)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AG687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AI$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AH687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AH687)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AH687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AJ$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AI687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AI687)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AI687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AK$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AJ687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AJ687)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AJ687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AL$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AK687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AK687)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AK687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AM$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AL687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AL687)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AL687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AN$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AM687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AM687)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AM687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AO$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AN687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AN687)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AN687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AP$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AO687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AO687)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AO687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AQ$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AP687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AP687)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AP687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AR$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AQ687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AQ687)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AQ687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AS$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AR687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AR687)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AR687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AT$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AS687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AS687)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AS687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AU$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AT687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AT687)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AT687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AV$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AU687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AU687)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AU687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AW$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AV687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AV687)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AV687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AX$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AW687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AW687)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AW687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AY$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AX687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AX687)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AX687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=AZ$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AY687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AY687)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AY687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BA$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:AZ687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:AZ687)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:AZ687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BB$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BA687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BA687)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BA687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BC$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BB687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BB687)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BB687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BD$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BC687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BC687)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BC687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BE$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BD687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BD687)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BD687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BF$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BE687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BE687)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BE687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BG$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BF687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BF687)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BF687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BH$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BG687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BG687)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BG687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BI$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BH687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BH687)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BH687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BJ$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BI687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BI687)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BI687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BK$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BJ687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BJ687)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BJ687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BL$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BK687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BK687)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BK687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BM$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BL687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BL687)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BL687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BN$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BM687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BM687)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BM687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BO$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BN687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BN687)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BN687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BP$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BO687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BO687)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BO687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BQ$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BP687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BP687)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BP687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BR$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BQ687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BQ687)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BQ687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BS$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BR687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BR687)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BR687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BT$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BS687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BS687)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BS687)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E686)+$E674>=BU$5, 0,\nIF(AND(OFFSET($G666, -$E674, $E686)<>0, OFFSET($G668, -$E674, $E686)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)-SUM($G687:BT687)),\nIF(AND(OFFSET($G666, -$E674, $E686)=0, OFFSET($G668, -$E674, $E686)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G669, -$E674, $E686)+$E686, IFERROR(OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G668, -$E674, $E686)-SUM($G687:BT687)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E686)<OFFSET($G667, -$E674, $E686)+$E686, IFERROR(OFFSET($G666, -$E674, $E686)/OFFSET($G667, -$E674, $E686)+OFFSET($G668, -$E674, $E686)/OFFSET($G669, -$E674, $E686), 0), OFFSET($G666, -$E674, $E686)+OFFSET($G668, -$E674, $E686)-SUM($G687:BT687)))))), 0)","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E717)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>K$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:J717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>L$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:K717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>M$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:L717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>N$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:M717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>O$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:N717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>P$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:O717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>Q$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:P717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>R$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:Q717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>S$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:R717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>T$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:S717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>U$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:T717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>V$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:U717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>W$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:V717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>X$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:W717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>Y$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:X717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>Z$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:Y717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AA$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:Z717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AB$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AA717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AC$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AB717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AD$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AC717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AE$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AD717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AF$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AE717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AG$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AF717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AH$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AG717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AI$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AH717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AJ$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AI717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AK$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AJ717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AL$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AK717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AM$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AL717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AN$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AM717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AO$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AN717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AP$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AO717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AQ$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AP717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AR$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AQ717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AS$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AR717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AT$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AS717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AU$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AT717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AV$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AU717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AW$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AV717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AX$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AW717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AY$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AX717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>AZ$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AY717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BA$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:AZ717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BB$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BA717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BC$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BB717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BD$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BC717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BE$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BD717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BF$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BE717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BG$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BF717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BH$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BG717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BI$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BH717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BJ$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BI717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BK$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BJ717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BL$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BK717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BM$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BL717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BN$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BM717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BO$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BN717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BP$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BO717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BQ$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BP717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BR$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BQ717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BS$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BR717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BT$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BS717))))","v":0},{"$f":"IF(OFFSET($G708, -$E717, $E717)=\"n/a\",0,IF(OFFSET($G708,-$E717,$E717)+$E717>BU$5,IFERROR((OFFSET($G707,-$E717,$E717)/(OFFSET($G708,-$E717,$E717))),0),(OFFSET($G707,-$E717,$E717)-SUM($G717:BT717))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E718)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>L$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:K718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>M$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:L718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>N$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:M718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>O$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:N718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>P$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:O718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>Q$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:P718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>R$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:Q718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>S$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:R718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>T$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:S718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>U$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:T718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>V$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:U718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>W$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:V718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>X$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:W718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>Y$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:X718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>Z$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:Y718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AA$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:Z718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AB$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AA718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AC$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AB718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AD$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AC718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AE$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AD718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AF$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AE718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AG$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AF718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AH$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AG718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AI$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AH718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AJ$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AI718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AK$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AJ718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AL$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AK718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AM$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AL718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AN$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AM718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AO$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AN718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AP$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AO718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AQ$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AP718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AR$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AQ718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AS$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AR718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AT$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AS718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AU$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AT718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AV$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AU718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AW$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AV718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AX$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AW718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AY$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AX718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>AZ$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AY718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BA$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:AZ718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BB$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BA718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BC$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BB718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BD$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BC718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BE$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BD718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BF$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BE718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BG$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BF718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BH$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BG718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BI$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BH718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BJ$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BI718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BK$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BJ718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BL$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BK718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BM$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BL718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BN$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BM718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BO$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BN718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BP$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BO718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BQ$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BP718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BR$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BQ718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BS$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BR718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BT$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BS718))))","v":0},{"$f":"IF(OFFSET($G709, -$E718, $E718)=\"n/a\",0,IF(OFFSET($G709,-$E718,$E718)+$E718>BU$5,IFERROR((OFFSET($G708,-$E718,$E718)/(OFFSET($G709,-$E718,$E718))),0),(OFFSET($G708,-$E718,$E718)-SUM($G718:BT718))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E718)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(L$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:K734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(M$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:L734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(N$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:M734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(O$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:N734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(P$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:O734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Q$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:P734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(R$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:Q734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(S$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:R734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(T$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:S734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(U$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:T734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(V$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:U734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(W$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:V734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(X$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:W734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Y$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:X734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Z$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:Y734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AA$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:Z734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AB$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AA734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AC$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AB734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AD$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AC734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AE$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AD734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AF$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AE734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AG$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AF734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AH$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AG734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AI$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AH734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AI734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AK$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AJ734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AL$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AK734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AM$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AL734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AN$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AM734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AO$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AN734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AP$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AO734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AP734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AR$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AQ734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AS$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AR734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AT$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AS734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AU$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AT734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AV$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AU734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AW$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AV734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AX$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AW734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AY$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AX734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AY734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BA$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:AZ734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BB$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BA734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BC$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BB734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BD$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BC734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BE$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BD734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BF$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BE734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BG$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BF734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BH$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BG734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BI$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BH734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BI734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BK$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BJ734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BL$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BK734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BM$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BL734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BN$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BM734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BO$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BN734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BP$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BO734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BP734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BR$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BQ734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BS$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BR734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BT$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BS734)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BU$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G734:BT734)))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E745)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E745)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E745)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E745)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E745)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E745)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E745)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E745)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E745)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E745)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E745)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E745)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E745)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E745)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E745)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E745)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E745)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E745)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E745)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E745)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E745)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E745)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E745)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E745)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E745)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E745)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E745)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E745)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E745)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E745)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E745)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E745)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E745)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E745)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E745)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E745)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E745)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E745)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E745)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E745)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E745)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E745)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E745)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E745)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E745)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E745)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E745)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E745)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E745)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E745)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E745)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E745)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E745)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E745)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E745)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E745)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E745)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E745)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E745)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E745)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E745)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E745)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E745)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E745)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E745)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E745)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E745)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E765)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>R$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:Q765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>S$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:R765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>T$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:S765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>U$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:T765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>V$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:U765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>W$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:V765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>X$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:W765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>Y$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:X765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>Z$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:Y765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AA$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:Z765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AB$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AA765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AC$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AB765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AD$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AC765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AE$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AD765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AF$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AE765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AG$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AF765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AH$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AG765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AI$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AH765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AJ$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AI765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AK$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AJ765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AL$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AK765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AM$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AL765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AN$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AM765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AO$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AN765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AP$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AO765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AQ$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AP765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AR$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AQ765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AS$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AR765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AT$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AS765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AU$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AT765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AV$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AU765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AW$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AV765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AX$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AW765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AY$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AX765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>AZ$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AY765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BA$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:AZ765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BB$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BA765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BC$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BB765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BD$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BC765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BE$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BD765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BF$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BE765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BG$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BF765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BH$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BG765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BI$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BH765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BJ$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BI765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BK$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BJ765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BL$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BK765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BM$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BL765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BN$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BM765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BO$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BN765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BP$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BO765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BQ$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BP765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BR$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BQ765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BS$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BR765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BT$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BS765))))","v":0},{"$f":"IF(OFFSET($G756, -$E765, $E765)=\"n/a\",0,IF(OFFSET($G756,-$E765,$E765)+$E765>BU$5,IFERROR((OFFSET($G755,-$E765,$E765)/(OFFSET($G756,-$E765,$E765))),0),(OFFSET($G755,-$E765,$E765)-SUM($G765:BT765))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>H$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:G796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>I$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:H796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>J$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:I796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>K$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:J796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>L$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:K796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>M$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:L796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>N$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:M796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>O$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:N796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>P$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:O796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>Q$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:P796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>R$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:Q796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>S$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:R796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>T$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:S796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>U$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:T796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>V$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:U796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>W$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:V796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>X$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:W796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>Y$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:X796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>Z$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:Y796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AA$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:Z796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AB$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AA796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AC$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AB796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AD$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AC796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AE$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AD796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AF$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AE796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AG$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AF796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AH$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AG796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AI$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AH796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AJ$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AI796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AK$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AJ796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AL$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AK796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AM$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AL796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AN$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AM796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AO$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AN796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AP$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AO796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AQ$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AP796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AR$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AQ796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AS$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AR796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AT$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AS796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AU$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AT796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AV$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AU796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AW$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AV796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AX$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AW796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AY$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AX796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>AZ$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AY796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BA$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:AZ796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BB$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BA796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BC$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BB796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BD$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BC796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BE$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BD796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BF$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BE796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BG$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BF796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BH$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BG796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BI$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BH796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BJ$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BI796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BK$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BJ796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BL$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BK796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BM$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BL796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BN$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BM796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BO$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BN796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BP$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BO796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BQ$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BP796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BR$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BQ796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BS$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BR796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BT$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BS796))))","v":0},{"$f":"IF(OFFSET($G787, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G787,-$E796,$E796)+$E796>BU$5,IFERROR((OFFSET($G786,-$E796,$E796)/(OFFSET($G787,-$E796,$E796))),0),(OFFSET($G786,-$E796,$E796)-SUM($G796:BT796))))","v":0}]
[]
[null,null,null,null,{"$f":"E786+1","v":21},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E827)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E827)-INDEX('RAB input'!H$79:H$128,$E827)-INDEX('RAB input'!H$133:H$182,$E827))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E827)-INDEX('RAB input'!I$79:I$128,$E827)-INDEX('RAB input'!I$133:I$182,$E827))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E827)-INDEX('RAB input'!J$79:J$128,$E827)-INDEX('RAB input'!J$133:J$182,$E827))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E827)-INDEX('RAB input'!K$79:K$128,$E827)-INDEX('RAB input'!K$133:K$182,$E827))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E827)-INDEX('RAB input'!L$79:L$128,$E827)-INDEX('RAB input'!L$133:L$182,$E827))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E827)-INDEX('RAB input'!M$79:M$128,$E827)-INDEX('RAB input'!M$133:M$182,$E827))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E827)-INDEX('RAB input'!N$79:N$128,$E827)-INDEX('RAB input'!N$133:N$182,$E827))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E827)-INDEX('RAB input'!O$79:O$128,$E827)-INDEX('RAB input'!O$133:O$182,$E827))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E827)-INDEX('RAB input'!P$79:P$128,$E827)-INDEX('RAB input'!P$133:P$182,$E827))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E827)-INDEX('RAB input'!Q$79:Q$128,$E827)-INDEX('RAB input'!Q$133:Q$182,$E827))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E827)-INDEX('RAB input'!R$79:R$128,$E827)-INDEX('RAB input'!R$133:R$182,$E827))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E827)-INDEX('RAB input'!S$79:S$128,$E827)-INDEX('RAB input'!S$133:S$182,$E827))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E827)-INDEX('RAB input'!T$79:T$128,$E827)-INDEX('RAB input'!T$133:T$182,$E827))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E827)-INDEX('RAB input'!U$79:U$128,$E827)-INDEX('RAB input'!U$133:U$182,$E827))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E827)-INDEX('RAB input'!V$79:V$128,$E827)-INDEX('RAB input'!V$133:V$182,$E827))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E827)-INDEX('RAB input'!W$79:W$128,$E827)-INDEX('RAB input'!W$133:W$182,$E827))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E827)-INDEX('RAB input'!X$79:X$128,$E827)-INDEX('RAB input'!X$133:X$182,$E827))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E827)-INDEX('RAB input'!Y$79:Y$128,$E827)-INDEX('RAB input'!Y$133:Y$182,$E827))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E827)-INDEX('RAB input'!Z$79:Z$128,$E827)-INDEX('RAB input'!Z$133:Z$182,$E827))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E827)-INDEX('RAB input'!AA$79:AA$128,$E827)-INDEX('RAB input'!AA$133:AA$182,$E827))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E827)-INDEX('RAB input'!AB$79:AB$128,$E827)-INDEX('RAB input'!AB$133:AB$182,$E827))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E827)-INDEX('RAB input'!AC$79:AC$128,$E827)-INDEX('RAB input'!AC$133:AC$182,$E827))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E827)-INDEX('RAB input'!AD$79:AD$128,$E827)-INDEX('RAB input'!AD$133:AD$182,$E827))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E827)-INDEX('RAB input'!AE$79:AE$128,$E827)-INDEX('RAB input'!AE$133:AE$182,$E827))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E827)-INDEX('RAB input'!AF$79:AF$128,$E827)-INDEX('RAB input'!AF$133:AF$182,$E827))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E827)-INDEX('RAB input'!AG$79:AG$128,$E827)-INDEX('RAB input'!AG$133:AG$182,$E827))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E827)-INDEX('RAB input'!AH$79:AH$128,$E827)-INDEX('RAB input'!AH$133:AH$182,$E827))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E827)-INDEX('RAB input'!AI$79:AI$128,$E827)-INDEX('RAB input'!AI$133:AI$182,$E827))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E827)-INDEX('RAB input'!AJ$79:AJ$128,$E827)-INDEX('RAB input'!AJ$133:AJ$182,$E827))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E827)-INDEX('RAB input'!AK$79:AK$128,$E827)-INDEX('RAB input'!AK$133:AK$182,$E827))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E827)-INDEX('RAB input'!AL$79:AL$128,$E827)-INDEX('RAB input'!AL$133:AL$182,$E827))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E827)-INDEX('RAB input'!AM$79:AM$128,$E827)-INDEX('RAB input'!AM$133:AM$182,$E827))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E827)-INDEX('RAB input'!AN$79:AN$128,$E827)-INDEX('RAB input'!AN$133:AN$182,$E827))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E827)-INDEX('RAB input'!AO$79:AO$128,$E827)-INDEX('RAB input'!AO$133:AO$182,$E827))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E827)-INDEX('RAB input'!AP$79:AP$128,$E827)-INDEX('RAB input'!AP$133:AP$182,$E827))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E827)-INDEX('RAB input'!AQ$79:AQ$128,$E827)-INDEX('RAB input'!AQ$133:AQ$182,$E827))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E827)-INDEX('RAB input'!AR$79:AR$128,$E827)-INDEX('RAB input'!AR$133:AR$182,$E827))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E827)-INDEX('RAB input'!AS$79:AS$128,$E827)-INDEX('RAB input'!AS$133:AS$182,$E827))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E827)-INDEX('RAB input'!AT$79:AT$128,$E827)-INDEX('RAB input'!AT$133:AT$182,$E827))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E827)-INDEX('RAB input'!AU$79:AU$128,$E827)-INDEX('RAB input'!AU$133:AU$182,$E827))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E827)-INDEX('RAB input'!AV$79:AV$128,$E827)-INDEX('RAB input'!AV$133:AV$182,$E827))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E827)-INDEX('RAB input'!AW$79:AW$128,$E827)-INDEX('RAB input'!AW$133:AW$182,$E827))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E827)-INDEX('RAB input'!AX$79:AX$128,$E827)-INDEX('RAB input'!AX$133:AX$182,$E827))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E827)-INDEX('RAB input'!AY$79:AY$128,$E827)-INDEX('RAB input'!AY$133:AY$182,$E827))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E827)-INDEX('RAB input'!AZ$79:AZ$128,$E827)-INDEX('RAB input'!AZ$133:AZ$182,$E827))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E827)-INDEX('RAB input'!BA$79:BA$128,$E827)-INDEX('RAB input'!BA$133:BA$182,$E827))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E827)-INDEX('RAB input'!BB$79:BB$128,$E827)-INDEX('RAB input'!BB$133:BB$182,$E827))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E827)-INDEX('RAB input'!BC$79:BC$128,$E827)-INDEX('RAB input'!BC$133:BC$182,$E827))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E827)-INDEX('RAB input'!BD$79:BD$128,$E827)-INDEX('RAB input'!BD$133:BD$182,$E827))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E827)-INDEX('RAB input'!BE$79:BE$128,$E827)-INDEX('RAB input'!BE$133:BE$182,$E827))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E827)-INDEX('RAB input'!BF$79:BF$128,$E827)-INDEX('RAB input'!BF$133:BF$182,$E827))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E827)-INDEX('RAB input'!BG$79:BG$128,$E827)-INDEX('RAB input'!BG$133:BG$182,$E827))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E827)-INDEX('RAB input'!BH$79:BH$128,$E827)-INDEX('RAB input'!BH$133:BH$182,$E827))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E827)-INDEX('RAB input'!BI$79:BI$128,$E827)-INDEX('RAB input'!BI$133:BI$182,$E827))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E827)-INDEX('RAB input'!BJ$79:BJ$128,$E827)-INDEX('RAB input'!BJ$133:BJ$182,$E827))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E827)-INDEX('RAB input'!BK$79:BK$128,$E827)-INDEX('RAB input'!BK$133:BK$182,$E827))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E827)-INDEX('RAB input'!BL$79:BL$128,$E827)-INDEX('RAB input'!BL$133:BL$182,$E827))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E827)-INDEX('RAB input'!BM$79:BM$128,$E827)-INDEX('RAB input'!BM$133:BM$182,$E827))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E827)-INDEX('RAB input'!BN$79:BN$128,$E827)-INDEX('RAB input'!BN$133:BN$182,$E827))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E827)-INDEX('RAB input'!BO$79:BO$128,$E827)-INDEX('RAB input'!BO$133:BO$182,$E827))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E827)-INDEX('RAB input'!BP$79:BP$128,$E827)-INDEX('RAB input'!BP$133:BP$182,$E827))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E827)-INDEX('RAB input'!BQ$79:BQ$128,$E827)-INDEX('RAB input'!BQ$133:BQ$182,$E827))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E827)-INDEX('RAB input'!BR$79:BR$128,$E827)-INDEX('RAB input'!BR$133:BR$182,$E827))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E827)-INDEX('RAB input'!BS$79:BS$128,$E827)-INDEX('RAB input'!BS$133:BS$182,$E827))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E827)-INDEX('RAB input'!BT$79:BT$128,$E827)-INDEX('RAB input'!BT$133:BT$182,$E827))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E827)-INDEX('RAB input'!BU$79:BU$128,$E827)-INDEX('RAB input'!BU$133:BU$182,$E827))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E842)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>M$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:L842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>N$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:M842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>O$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:N842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>P$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:O842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>Q$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:P842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>R$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:Q842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>S$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:R842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>T$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:S842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>U$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:T842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>V$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:U842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>W$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:V842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>X$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:W842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>Y$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:X842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>Z$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:Y842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AA$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:Z842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AB$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AA842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AC$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AB842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AD$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AC842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AE$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AD842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AF$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AE842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AG$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AF842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AH$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AG842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AI$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AH842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AJ$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AI842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AK$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AJ842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AL$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AK842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AM$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AL842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AN$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AM842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AO$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AN842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AP$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AO842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AQ$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AP842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AR$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AQ842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AS$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AR842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AT$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AS842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AU$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AT842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AV$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AU842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AW$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AV842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AX$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AW842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AY$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AX842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>AZ$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AY842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BA$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:AZ842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BB$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BA842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BC$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BB842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BD$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BC842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BE$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BD842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BF$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BE842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BG$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BF842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BH$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BG842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BI$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BH842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BJ$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BI842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BK$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BJ842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BL$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BK842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BM$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BL842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BN$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BM842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BO$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BN842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BP$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BO842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BQ$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BP842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BR$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BQ842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BS$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BR842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BT$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BS842))))","v":0},{"$f":"IF(OFFSET($G833, -$E842, $E842)=\"n/a\",0,IF(OFFSET($G833,-$E842,$E842)+$E842>BU$5,IFERROR((OFFSET($G832,-$E842,$E842)/(OFFSET($G833,-$E842,$E842))),0),(OFFSET($G832,-$E842,$E842)-SUM($G842:BT842))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E847)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(R$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:Q863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(S$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:R863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(T$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:S863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(U$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:T863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(V$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:U863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(W$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:V863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(X$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:W863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(Y$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:X863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(Z$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:Y863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AA$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:Z863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AB$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AA863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AC$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AB863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AD$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AC863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AE$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AD863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AF$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AE863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AG$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AF863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AH$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AG863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AI$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AH863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AI863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AK$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AJ863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AL$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AK863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AM$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AL863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AN$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AM863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AO$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AN863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AP$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AO863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AP863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AR$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AQ863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AS$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AR863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AT$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AS863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AU$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AT863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AV$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AU863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AW$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AV863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AX$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AW863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AY$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AX863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AY863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BA$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:AZ863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BB$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BA863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BC$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BB863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BD$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BC863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BE$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BD863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BF$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BE863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BG$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BF863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BH$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BG863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BI$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BH863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BI863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BK$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BJ863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BL$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BK863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BM$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BL863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BN$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BM863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BO$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BN863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BP$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BO863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BP863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BR$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BQ863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BS$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BR863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BT$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BS863)))","v":0},{"$f":"IF(OR(OFFSET($G842, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=0, OFFSET($G843, -$E846, $E847)=\"n/a\"), 0, IF(BU$5<=OFFSET($G843, -$E846, $E847)+$E847, IFERROR(OFFSET($G842, -$E846, $E847)/OFFSET($G843, -$E846, $E847), 0), OFFSET($G842, -$E846, $E847)-SUM($G863:BT863)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E868)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E868)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E868)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E868)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E868)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E868)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E868)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E868)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E868)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E868)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E868)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E868)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E868)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E868)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E868)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E868)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E868)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E868)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E868)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E868)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E868)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E868)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E868)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E868)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E868)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E868)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E868)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E868)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E868)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E868)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E868)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E868)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E868)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E868)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E868)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E868)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E868)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E868)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E868)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E868)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E868)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E868)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E868)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E868)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E868)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E868)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E868)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E868)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E868)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E868)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E868)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E868)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E868)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E868)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E868)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E868)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E868)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E868)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E868)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E868)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E868)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E868)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E868)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E868)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E868)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E868)/'RAB input'!BU$15","v":0}]
[]
[]
[null,null,null,null,{"$f":"E919+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E920)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>I$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:H920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>J$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:I920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>K$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:J920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>L$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:K920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>M$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:L920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>N$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:M920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>O$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:N920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>P$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:O920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>Q$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:P920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>R$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:Q920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>S$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:R920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>T$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:S920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>U$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:T920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>V$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:U920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>W$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:V920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>X$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:W920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>Y$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:X920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>Z$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:Y920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AA$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:Z920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AB$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AA920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AC$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AB920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AD$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AC920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AE$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AD920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AF$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AE920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AG$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AF920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AH$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AG920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AI$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AH920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AJ$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AI920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AK$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AJ920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AL$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AK920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AM$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AL920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AN$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AM920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AO$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AN920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AP$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AO920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AQ$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AP920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AR$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AQ920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AS$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AR920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AT$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AS920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AU$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AT920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AV$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AU920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AW$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AV920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AX$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AW920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AY$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AX920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>AZ$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AY920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BA$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:AZ920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BB$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BA920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BC$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BB920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BD$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BC920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BE$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BD920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BF$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BE920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BG$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BF920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BH$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BG920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BI$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BH920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BJ$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BI920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BK$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BJ920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BL$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BK920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BM$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BL920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BN$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BM920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BO$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BN920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BP$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BO920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BQ$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BP920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BR$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BQ920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BS$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BR920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BT$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BS920))))","v":0},{"$f":"IF(OFFSET($G911, -$E920, $E920)=\"n/a\",0,IF(OFFSET($G911,-$E920,$E920)+$E920>BU$5,IFERROR((OFFSET($G910,-$E920,$E920)/(OFFSET($G911,-$E920,$E920))),0),(OFFSET($G910,-$E920,$E920)-SUM($G920:BT920))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E920)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(I$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:H936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(J$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:I936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(K$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:J936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(L$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:K936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(M$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:L936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(N$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:M936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(O$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:N936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(P$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:O936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(Q$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:P936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(R$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:Q936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(S$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:R936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(T$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:S936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(U$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:T936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(V$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:U936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(W$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:V936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(X$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:W936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(Y$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:X936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(Z$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:Y936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AA$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:Z936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AB$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AA936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AC$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AB936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AD$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AC936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AE$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AD936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AF$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AE936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AG$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AF936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AH$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AG936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AI$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AH936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AI936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AK$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AJ936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AL$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AK936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AM$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AL936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AN$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AM936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AO$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AN936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AP$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AO936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AP936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AR$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AQ936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AS$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AR936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AT$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AS936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AU$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AT936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AV$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AU936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AW$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AV936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AX$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AW936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AY$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AX936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AY936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BA$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:AZ936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BB$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BA936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BC$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BB936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BD$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BC936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BE$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BD936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BF$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BE936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BG$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BF936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BH$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BG936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BI$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BH936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BI936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BK$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BJ936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BL$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BK936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BM$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BL936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BN$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BM936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BO$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BN936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BP$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BO936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BP936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BR$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BQ936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BS$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BR936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BT$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BS936)))","v":0},{"$f":"IF(OR(OFFSET($G915, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=0, OFFSET($G916, -$E919, $E920)=\"n/a\"), 0, IF(BU$5<=OFFSET($G916, -$E919, $E920)+$E920, IFERROR(OFFSET($G915, -$E919, $E920)/OFFSET($G916, -$E919, $E920), 0), OFFSET($G915, -$E919, $E920)-SUM($G936:BT936)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>H$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:G960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>I$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:H960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>J$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:I960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>K$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:J960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>L$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:K960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>M$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:L960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>N$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:M960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>O$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:N960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>P$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:O960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>Q$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:P960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>R$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:Q960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>S$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:R960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>T$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:S960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>U$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:T960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>V$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:U960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>W$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:V960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>X$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:W960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>Y$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:X960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>Z$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:Y960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AA$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:Z960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AB$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AA960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AC$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AB960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AD$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AC960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AE$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AD960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AF$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AE960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AG$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AF960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AH$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AG960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AI$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AH960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AJ$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AI960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AK$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AJ960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AL$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AK960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AM$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AL960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AN$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AM960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AO$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AN960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AP$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AO960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AQ$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AP960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AR$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AQ960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AS$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AR960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AT$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AS960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AU$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AT960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AV$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AU960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AW$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AV960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AX$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AW960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AY$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AX960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>AZ$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AY960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BA$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:AZ960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BB$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BA960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BC$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BB960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BD$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BC960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BE$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BD960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BF$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BE960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BG$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BF960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BH$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BG960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BI$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BH960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BJ$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BI960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BK$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BJ960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BL$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BK960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BM$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BL960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BN$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BM960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BO$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BN960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BP$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BO960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BQ$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BP960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BR$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BQ960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BS$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BR960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BT$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BS960))))","v":0},{"$f":"IF(OFFSET($G951, -$E960, $E960)=\"n/a\",0,IF(OFFSET($G951,-$E960,$E960)+$E960>BU$5,IFERROR((OFFSET($G950,-$E960,$E960)/(OFFSET($G951,-$E960,$E960))),0),(OFFSET($G950,-$E960,$E960)-SUM($G960:BT960))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E968)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>P$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:O968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>Q$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:P968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>R$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:Q968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>S$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:R968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>T$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:S968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>U$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:T968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>V$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:U968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>W$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:V968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>X$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:W968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>Y$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:X968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>Z$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:Y968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AA$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:Z968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AB$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AA968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AC$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AB968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AD$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AC968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AE$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AD968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AF$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AE968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AG$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AF968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AH$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AG968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AI$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AH968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AJ$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AI968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AK$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AJ968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AL$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AK968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AM$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AL968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AN$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AM968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AO$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AN968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AP$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AO968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AQ$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AP968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AR$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AQ968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AS$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AR968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AT$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AS968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AU$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AT968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AV$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AU968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AW$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AV968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AX$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AW968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AY$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AX968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>AZ$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AY968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BA$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:AZ968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BB$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BA968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BC$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BB968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BD$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BC968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BE$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BD968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BF$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BE968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BG$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BF968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BH$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BG968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BI$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BH968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BJ$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BI968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BK$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BJ968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BL$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BK968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BM$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BL968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BN$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BM968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BO$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BN968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BP$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BO968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BQ$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BP968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BR$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BQ968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BS$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BR968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BT$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BS968))))","v":0},{"$f":"IF(OFFSET($G959, -$E968, $E968)=\"n/a\",0,IF(OFFSET($G959,-$E968,$E968)+$E968>BU$5,IFERROR((OFFSET($G958,-$E968,$E968)/(OFFSET($G959,-$E968,$E968))),0),(OFFSET($G958,-$E968,$E968)-SUM($G968:BT968))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E967)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(O$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:N983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(P$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:O983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(Q$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:P983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(R$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:Q983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(S$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:R983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(T$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:S983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(U$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:T983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(V$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:U983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(W$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:V983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(X$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:W983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(Y$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:X983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(Z$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:Y983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AA$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:Z983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AB$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AA983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AC$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AB983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AD$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AC983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AE$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AD983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AF$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AE983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AG$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AF983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AH$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AG983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AI$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AH983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AI983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AK$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AJ983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AL$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AK983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AM$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AL983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AN$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AM983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AO$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AN983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AP$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AO983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AP983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AR$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AQ983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AS$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AR983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AT$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AS983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AU$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AT983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AV$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AU983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AW$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AV983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AX$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AW983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AY$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AX983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AY983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BA$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:AZ983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BB$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BA983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BC$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BB983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BD$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BC983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BE$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BD983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BF$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BE983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BG$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BF983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BH$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BG983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BI$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BH983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BI983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BK$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BJ983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BL$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BK983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BM$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BL983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BN$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BM983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BO$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BN983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BP$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BO983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BP983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BR$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BQ983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BS$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BR983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BT$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BS983)))","v":0},{"$f":"IF(OR(OFFSET($G962, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=0, OFFSET($G963, -$E966, $E967)=\"n/a\"), 0, IF(BU$5<=OFFSET($G963, -$E966, $E967)+$E967, IFERROR(OFFSET($G962, -$E966, $E967)/OFFSET($G963, -$E966, $E967), 0), OFFSET($G962, -$E966, $E967)-SUM($G983:BT983)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E991)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E991)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E991)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E991)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E991)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E991)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E991)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E991)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E991)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E991)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E991)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E991)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E991)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E991)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E991)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E991)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E991)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E991)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E991)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E991)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E991)","v":0}]
[null,null,null,null,{"$f":"E1006","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1013)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=M$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:L1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:L1014)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:L1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=N$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:M1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:M1014)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:M1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=O$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:N1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:N1014)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:N1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=P$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:O1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:O1014)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:O1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=Q$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:P1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:P1014)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:P1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=R$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:Q1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Q1014)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Q1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=S$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:R1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:R1014)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:R1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=T$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:S1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:S1014)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:S1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=U$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:T1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:T1014)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:T1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=V$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:U1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:U1014)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:U1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=W$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:V1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:V1014)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:V1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=X$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:W1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:W1014)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:W1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=Y$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:X1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:X1014)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:X1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=Z$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:Y1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Y1014)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Y1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AA$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:Z1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Z1014)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:Z1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AB$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AA1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AA1014)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AA1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AC$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AB1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AB1014)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AB1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AD$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AC1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AC1014)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AC1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AE$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AD1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AD1014)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AD1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AF$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AE1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AE1014)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AE1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AG$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AF1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AF1014)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AF1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AH$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AG1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AG1014)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AG1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AI$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AH1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AH1014)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AH1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AJ$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AI1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AI1014)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AI1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AK$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AJ1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AJ1014)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AJ1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AL$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AK1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AK1014)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AK1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AM$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AL1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AL1014)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AL1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AN$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AM1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AM1014)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AM1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AO$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AN1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AN1014)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AN1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AP$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AO1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AO1014)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AO1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AQ$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AP1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AP1014)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AP1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AR$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AQ1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AQ1014)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AQ1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AS$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AR1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AR1014)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AR1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AT$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AS1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AS1014)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AS1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AU$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AT1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AT1014)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AT1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AV$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AU1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AU1014)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AU1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AW$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AV1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AV1014)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AV1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AX$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AW1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AW1014)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AW1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AY$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AX1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AX1014)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AX1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=AZ$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AY1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AY1014)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AY1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BA$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:AZ1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AZ1014)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:AZ1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BB$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BA1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BA1014)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BA1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BC$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BB1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BB1014)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BB1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BD$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BC1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BC1014)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BC1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BE$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BD1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BD1014)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BD1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BF$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BE1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BE1014)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BE1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BG$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BF1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BF1014)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BF1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BH$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BG1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BG1014)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BG1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BI$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BH1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BH1014)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BH1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BJ$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BI1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BI1014)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BI1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BK$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BJ1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BJ1014)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BJ1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BL$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BK1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BK1014)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BK1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BM$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BL1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BL1014)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BL1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BN$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BM1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BM1014)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BM1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BO$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BN1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BN1014)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BN1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BP$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BO1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BO1014)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BO1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BQ$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BP1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BP1014)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BP1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BR$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BQ1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BQ1014)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BQ1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BS$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BR1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BR1014)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BR1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BT$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BS1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BS1014)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BS1014)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1013)+$E1001>=BU$5, 0,\nIF(AND(OFFSET($G993, -$E1001, $E1013)<>0, OFFSET($G995, -$E1001, $E1013)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)-SUM($G1014:BT1014)),\nIF(AND(OFFSET($G993, -$E1001, $E1013)=0, OFFSET($G995, -$E1001, $E1013)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G996, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BT1014)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1013)<OFFSET($G994, -$E1001, $E1013)+$E1013, IFERROR(OFFSET($G993, -$E1001, $E1013)/OFFSET($G994, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)/OFFSET($G996, -$E1001, $E1013), 0), OFFSET($G993, -$E1001, $E1013)+OFFSET($G995, -$E1001, $E1013)-SUM($G1014:BT1014)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1009)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(P$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:O1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:P1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(R$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:Q1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(S$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:R1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(T$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:S1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(U$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:T1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(V$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:U1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(W$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:V1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(X$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:W1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:X1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:Y1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:Z1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AA1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AB1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AC1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AD1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AE1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AF1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AG1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AH1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AI1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AJ1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AK1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AL1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AM1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AN1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AO1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AP1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AQ1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AR1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AS1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AT1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AU1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AV1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AW1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AX1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AY1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:AZ1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BA1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BB1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BC1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BD1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BE1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BF1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BG1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BH1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BI1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BJ1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BK1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BL1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BM1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BN1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BO1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BP1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BQ1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BR1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BS1025)))","v":0},{"$f":"IF(OR(OFFSET($G1004, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=0, OFFSET($G1005, -$E1008, $E1009)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1005, -$E1008, $E1009)+$E1009, IFERROR(OFFSET($G1004, -$E1008, $E1009)/OFFSET($G1005, -$E1008, $E1009), 0), OFFSET($G1004, -$E1008, $E1009)-SUM($G1025:BT1025)))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1045)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>K$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:J1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>L$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:K1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>M$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:L1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>N$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:M1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>O$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:N1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>P$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:O1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>Q$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:P1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>R$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:Q1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>S$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:R1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>T$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:S1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>U$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:T1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>V$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:U1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>W$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:V1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>X$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:W1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>Y$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:X1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>Z$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:Y1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AA$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:Z1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AB$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AA1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AC$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AB1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AD$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AC1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AE$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AD1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AF$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AE1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AG$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AF1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AH$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AG1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AI$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AH1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AJ$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AI1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AK$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AJ1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AL$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AK1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AM$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AL1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AN$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AM1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AO$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AN1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AP$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AO1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AQ$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AP1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AR$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AQ1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AS$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AR1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AT$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AS1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AU$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AT1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AV$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AU1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AW$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AV1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AX$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AW1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AY$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AX1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>AZ$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AY1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BA$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:AZ1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BB$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BA1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BC$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BB1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BD$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BC1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BE$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BD1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BF$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BE1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BG$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BF1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BH$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BG1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BI$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BH1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BJ$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BI1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BK$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BJ1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BL$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BK1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BM$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BL1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BN$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BM1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BO$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BN1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BP$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BO1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BQ$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BP1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BR$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BQ1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BS$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BR1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BT$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BS1045))))","v":0},{"$f":"IF(OFFSET($G1036, -$E1045, $E1045)=\"n/a\",0,IF(OFFSET($G1036,-$E1045,$E1045)+$E1045>BU$5,IFERROR((OFFSET($G1035,-$E1045,$E1045)/(OFFSET($G1036,-$E1045,$E1045))),0),(OFFSET($G1035,-$E1045,$E1045)-SUM($G1045:BT1045))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1045)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(K$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:J1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(L$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:K1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(M$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:L1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(N$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:M1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(O$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:N1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(P$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:O1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:P1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(R$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:Q1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(S$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:R1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(T$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:S1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(U$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:T1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(V$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:U1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(W$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:V1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(X$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:W1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:X1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:Y1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:Z1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AA1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AB1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AC1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AD1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AE1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AF1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AG1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AH1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AI1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AJ1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AK1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AL1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AM1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AN1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AO1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AP1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AQ1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AR1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AS1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AT1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AU1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AV1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AW1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AX1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AY1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:AZ1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BA1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BB1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BC1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BD1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BE1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BF1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BG1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BH1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BI1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BJ1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BK1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BL1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BM1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BN1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BO1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BP1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BQ1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BR1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BS1061)))","v":0},{"$f":"IF(OR(OFFSET($G1040, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=0, OFFSET($G1041, -$E1044, $E1045)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1041, -$E1044, $E1045)+$E1045, IFERROR(OFFSET($G1040, -$E1044, $E1045)/OFFSET($G1041, -$E1044, $E1045), 0), OFFSET($G1040, -$E1044, $E1045)-SUM($G1061:BT1061)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1075<>0, IF(G1074<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1073)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1075<>0, IF(H1074<>\"n/a\", H1074-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1075<>0, IF(I1074<>\"n/a\", I1074-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1075<>0, IF(J1074<>\"n/a\", J1074-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1075<>0, IF(K1074<>\"n/a\", K1074-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1075<>0, IF(L1074<>\"n/a\", L1074-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1075<>0, IF(M1074<>\"n/a\", M1074-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1075<>0, IF(N1074<>\"n/a\", N1074-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1075<>0, IF(O1074<>\"n/a\", O1074-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1075<>0, IF(P1074<>\"n/a\", P1074-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1075<>0, IF(Q1074<>\"n/a\", Q1074-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1075<>0, IF(R1074<>\"n/a\", R1074-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1075<>0, IF(S1074<>\"n/a\", S1074-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1075<>0, IF(T1074<>\"n/a\", T1074-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1075<>0, IF(U1074<>\"n/a\", U1074-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1075<>0, IF(V1074<>\"n/a\", V1074-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1075<>0, IF(W1074<>\"n/a\", W1074-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1075<>0, IF(X1074<>\"n/a\", X1074-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1075<>0, IF(Y1074<>\"n/a\", Y1074-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1075<>0, IF(Z1074<>\"n/a\", Z1074-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1075<>0, IF(AA1074<>\"n/a\", AA1074-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1075<>0, IF(AB1074<>\"n/a\", AB1074-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1075<>0, IF(AC1074<>\"n/a\", AC1074-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1075<>0, IF(AD1074<>\"n/a\", AD1074-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1075<>0, IF(AE1074<>\"n/a\", AE1074-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1075<>0, IF(AF1074<>\"n/a\", AF1074-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1075<>0, IF(AG1074<>\"n/a\", AG1074-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1075<>0, IF(AH1074<>\"n/a\", AH1074-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1075<>0, IF(AI1074<>\"n/a\", AI1074-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1075<>0, IF(AJ1074<>\"n/a\", AJ1074-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1075<>0, IF(AK1074<>\"n/a\", AK1074-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1075<>0, IF(AL1074<>\"n/a\", AL1074-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1075<>0, IF(AM1074<>\"n/a\", AM1074-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1075<>0, IF(AN1074<>\"n/a\", AN1074-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1075<>0, IF(AO1074<>\"n/a\", AO1074-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1075<>0, IF(AP1074<>\"n/a\", AP1074-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1075<>0, IF(AQ1074<>\"n/a\", AQ1074-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1075<>0, IF(AR1074<>\"n/a\", AR1074-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1075<>0, IF(AS1074<>\"n/a\", AS1074-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1075<>0, IF(AT1074<>\"n/a\", AT1074-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1075<>0, IF(AU1074<>\"n/a\", AU1074-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1075<>0, IF(AV1074<>\"n/a\", AV1074-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1075<>0, IF(AW1074<>\"n/a\", AW1074-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1075<>0, IF(AX1074<>\"n/a\", AX1074-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1075<>0, IF(AY1074<>\"n/a\", AY1074-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1075<>0, IF(AZ1074<>\"n/a\", AZ1074-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1075<>0, IF(BA1074<>\"n/a\", BA1074-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1075<>0, IF(BB1074<>\"n/a\", BB1074-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1075<>0, IF(BC1074<>\"n/a\", BC1074-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1075<>0, IF(BD1074<>\"n/a\", BD1074-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1075<>0, IF(BE1074<>\"n/a\", BE1074-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1075<>0, IF(BF1074<>\"n/a\", BF1074-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1075<>0, IF(BG1074<>\"n/a\", BG1074-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1075<>0, IF(BH1074<>\"n/a\", BH1074-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1075<>0, IF(BI1074<>\"n/a\", BI1074-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1075<>0, IF(BJ1074<>\"n/a\", BJ1074-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1075<>0, IF(BK1074<>\"n/a\", BK1074-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1075<>0, IF(BL1074<>\"n/a\", BL1074-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1075<>0, IF(BM1074<>\"n/a\", BM1074-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1075<>0, IF(BN1074<>\"n/a\", BN1074-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1075<>0, IF(BO1074<>\"n/a\", BO1074-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1075<>0, IF(BP1074<>\"n/a\", BP1074-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1075<>0, IF(BQ1074<>\"n/a\", BQ1074-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1075<>0, IF(BR1074<>\"n/a\", BR1074-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1075<>0, IF(BS1074<>\"n/a\", BS1074-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1075<>0, IF(BT1074<>\"n/a\", BT1074-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1075<>0, IF(BU1074<>\"n/a\", BU1074-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1092)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>Q$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:P1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>R$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:Q1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>S$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:R1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>T$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:S1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>U$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:T1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>V$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:U1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>W$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:V1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>X$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:W1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>Y$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:X1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>Z$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:Y1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AA$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:Z1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AB$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AA1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AC$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AB1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AD$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AC1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AE$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AD1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AF$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AE1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AG$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AF1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AH$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AG1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AI$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AH1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AJ$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AI1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AK$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AJ1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AL$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AK1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AM$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AL1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AN$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AM1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AO$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AN1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AP$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AO1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AQ$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AP1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AR$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AQ1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AS$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AR1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AT$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AS1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AU$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AT1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AV$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AU1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AW$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AV1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AX$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AW1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AY$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AX1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>AZ$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AY1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BA$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:AZ1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BB$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BA1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BC$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BB1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BD$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BC1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BE$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BD1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BF$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BE1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BG$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BF1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BH$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BG1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BI$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BH1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BJ$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BI1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BK$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BJ1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BL$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BK1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BM$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BL1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BN$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BM1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BO$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BN1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BP$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BO1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BQ$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BP1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BR$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BQ1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BS$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BR1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BT$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BS1092))))","v":0},{"$f":"IF(OFFSET($G1083, -$E1092, $E1092)=\"n/a\",0,IF(OFFSET($G1083,-$E1092,$E1092)+$E1092>BU$5,IFERROR((OFFSET($G1082,-$E1092,$E1092)/(OFFSET($G1083,-$E1092,$E1092))),0),(OFFSET($G1082,-$E1092,$E1092)-SUM($G1092:BT1092))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1091)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(P$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:O1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:P1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(R$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:Q1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(S$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:R1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(T$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:S1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(U$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:T1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(V$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:U1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(W$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:V1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(X$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:W1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:X1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:Y1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:Z1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AA1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AB1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AC1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AD1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AE1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AF1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AG1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AH1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AI1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AJ1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AK1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AL1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AM1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AN1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AO1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AP1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AQ1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AR1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AS1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AT1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AU1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AV1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AW1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AX1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AY1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:AZ1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BA1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BB1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BC1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BD1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BE1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BF1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BG1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BH1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BI1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BJ1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BK1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BL1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BM1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BN1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BO1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BP1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BQ1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BR1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BS1107)))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=0, OFFSET($G1087, -$E1090, $E1091)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1087, -$E1090, $E1091)+$E1091, IFERROR(OFFSET($G1086, -$E1090, $E1091)/OFFSET($G1087, -$E1090, $E1091), 0), OFFSET($G1086, -$E1090, $E1091)-SUM($G1107:BT1107)))","v":0}]
[]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 29"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1155, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1169)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>L$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:K1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>M$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:L1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>N$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:M1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>O$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:N1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1160, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1159,-$E1169,$E1169)/(OFFSET($G1160,-$E1169,$E1169))),0),(OFFSET($G1159,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1169)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(L$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:K1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(M$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:L1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(N$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:M1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(O$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:N1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(P$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:O1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:P1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(R$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:Q1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(S$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:R1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(T$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:S1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(U$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:T1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(V$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:U1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(W$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:V1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(X$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:W1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:X1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:Y1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:Z1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AA1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AB1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AC1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AD1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AE1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AF1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AG1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AH1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AI1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AJ1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AK1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AL1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AM1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AN1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AO1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AP1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AQ1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AR1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AS1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AT1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AU1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AV1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AW1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AX1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AY1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:AZ1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BA1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BB1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BC1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BD1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BE1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BF1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BG1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BH1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BI1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BJ1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BK1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BL1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BM1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BN1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BO1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BP1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BQ1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BR1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BS1185)))","v":0},{"$f":"IF(OR(OFFSET($G1164, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=0, OFFSET($G1165, -$E1168, $E1169)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1165, -$E1168, $E1169)+$E1169, IFERROR(OFFSET($G1164, -$E1168, $E1169)/OFFSET($G1165, -$E1168, $E1169), 0), OFFSET($G1164, -$E1168, $E1169)-SUM($G1185:BT1185)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1196)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1196)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1216)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(R$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:Q1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(S$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:R1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(T$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:S1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(U$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:T1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(V$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:U1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(W$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:V1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(X$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:W1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:X1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:Y1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:Z1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AA1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AB1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AC1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AD1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AE1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AF1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AG1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AH1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AI1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AJ1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AK1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AL1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AM1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AN1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AO1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AP1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AQ1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AR1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AS1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AT1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AU1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AV1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AW1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AX1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AY1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:AZ1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BA1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BB1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BC1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BD1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BE1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BF1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BG1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BH1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BI1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BJ1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BK1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BL1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BM1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BN1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BO1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BP1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BQ1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BR1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BS1232)))","v":0},{"$f":"IF(OR(OFFSET($G1211, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=0, OFFSET($G1212, -$E1215, $E1216)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1212, -$E1215, $E1216)+$E1216, IFERROR(OFFSET($G1211, -$E1215, $E1216)/OFFSET($G1212, -$E1215, $E1216), 0), OFFSET($G1211, -$E1215, $E1216)-SUM($G1232:BT1232)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>H$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:G1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>I$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:H1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>J$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:I1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>K$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:J1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>L$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:K1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>M$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:L1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>N$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:M1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>O$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:N1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>P$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:O1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>Q$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:P1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>R$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:Q1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>S$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:R1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>T$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:S1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>U$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:T1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>V$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:U1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>W$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:V1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>X$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:W1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>Y$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:X1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>Z$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:Y1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AA$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:Z1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AB$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AA1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AC$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AB1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AD$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AC1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AE$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AD1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AF$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AE1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AG$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AF1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AH$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AG1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AI$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AH1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AJ$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AI1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AK$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AJ1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AL$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AK1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AM$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AL1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AN$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AM1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AO$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AN1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AP$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AO1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AQ$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AP1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AR$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AQ1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AS$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AR1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AT$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AS1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AU$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AT1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AV$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AU1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AW$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AV1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AX$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AW1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AY$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AX1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>AZ$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AY1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BA$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:AZ1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BB$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BA1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BC$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BB1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BD$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BC1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BE$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BD1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BF$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BE1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BG$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BF1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BH$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BG1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BI$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BH1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BJ$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BI1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BK$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BJ1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BL$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BK1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BM$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BL1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BN$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BM1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BO$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BN1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BP$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BO1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BQ$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BP1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BR$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BQ1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BS$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BR1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BT$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BS1247))))","v":0},{"$f":"IF(OFFSET($G1238, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1238,-$E1247,$E1247)+$E1247>BU$5,IFERROR((OFFSET($G1237,-$E1247,$E1247)/(OFFSET($G1238,-$E1247,$E1247))),0),(OFFSET($G1237,-$E1247,$E1247)-SUM($G1247:BT1247))))","v":0}]
[]
[null,null,null,null,{"$f":"E1237+1","v":32},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1278)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1278)-INDEX('RAB input'!H$79:H$128,$E1278)-INDEX('RAB input'!H$133:H$182,$E1278))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1278)-INDEX('RAB input'!I$79:I$128,$E1278)-INDEX('RAB input'!I$133:I$182,$E1278))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1278)-INDEX('RAB input'!J$79:J$128,$E1278)-INDEX('RAB input'!J$133:J$182,$E1278))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1278)-INDEX('RAB input'!K$79:K$128,$E1278)-INDEX('RAB input'!K$133:K$182,$E1278))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1278)-INDEX('RAB input'!L$79:L$128,$E1278)-INDEX('RAB input'!L$133:L$182,$E1278))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1278)-INDEX('RAB input'!M$79:M$128,$E1278)-INDEX('RAB input'!M$133:M$182,$E1278))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1278)-INDEX('RAB input'!N$79:N$128,$E1278)-INDEX('RAB input'!N$133:N$182,$E1278))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1278)-INDEX('RAB input'!O$79:O$128,$E1278)-INDEX('RAB input'!O$133:O$182,$E1278))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1278)-INDEX('RAB input'!P$79:P$128,$E1278)-INDEX('RAB input'!P$133:P$182,$E1278))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1278)-INDEX('RAB input'!Q$79:Q$128,$E1278)-INDEX('RAB input'!Q$133:Q$182,$E1278))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1278)-INDEX('RAB input'!R$79:R$128,$E1278)-INDEX('RAB input'!R$133:R$182,$E1278))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1278)-INDEX('RAB input'!S$79:S$128,$E1278)-INDEX('RAB input'!S$133:S$182,$E1278))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1278)-INDEX('RAB input'!T$79:T$128,$E1278)-INDEX('RAB input'!T$133:T$182,$E1278))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1278)-INDEX('RAB input'!U$79:U$128,$E1278)-INDEX('RAB input'!U$133:U$182,$E1278))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1278)-INDEX('RAB input'!V$79:V$128,$E1278)-INDEX('RAB input'!V$133:V$182,$E1278))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1278)-INDEX('RAB input'!W$79:W$128,$E1278)-INDEX('RAB input'!W$133:W$182,$E1278))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1278)-INDEX('RAB input'!X$79:X$128,$E1278)-INDEX('RAB input'!X$133:X$182,$E1278))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1278)-INDEX('RAB input'!Y$79:Y$128,$E1278)-INDEX('RAB input'!Y$133:Y$182,$E1278))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1278)-INDEX('RAB input'!Z$79:Z$128,$E1278)-INDEX('RAB input'!Z$133:Z$182,$E1278))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1278)-INDEX('RAB input'!AA$79:AA$128,$E1278)-INDEX('RAB input'!AA$133:AA$182,$E1278))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1278)-INDEX('RAB input'!AB$79:AB$128,$E1278)-INDEX('RAB input'!AB$133:AB$182,$E1278))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1278)-INDEX('RAB input'!AC$79:AC$128,$E1278)-INDEX('RAB input'!AC$133:AC$182,$E1278))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1278)-INDEX('RAB input'!AD$79:AD$128,$E1278)-INDEX('RAB input'!AD$133:AD$182,$E1278))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1278)-INDEX('RAB input'!AE$79:AE$128,$E1278)-INDEX('RAB input'!AE$133:AE$182,$E1278))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1278)-INDEX('RAB input'!AF$79:AF$128,$E1278)-INDEX('RAB input'!AF$133:AF$182,$E1278))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1278)-INDEX('RAB input'!AG$79:AG$128,$E1278)-INDEX('RAB input'!AG$133:AG$182,$E1278))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1278)-INDEX('RAB input'!AH$79:AH$128,$E1278)-INDEX('RAB input'!AH$133:AH$182,$E1278))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1278)-INDEX('RAB input'!AI$79:AI$128,$E1278)-INDEX('RAB input'!AI$133:AI$182,$E1278))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1278)-INDEX('RAB input'!AJ$79:AJ$128,$E1278)-INDEX('RAB input'!AJ$133:AJ$182,$E1278))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1278)-INDEX('RAB input'!AK$79:AK$128,$E1278)-INDEX('RAB input'!AK$133:AK$182,$E1278))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1278)-INDEX('RAB input'!AL$79:AL$128,$E1278)-INDEX('RAB input'!AL$133:AL$182,$E1278))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1278)-INDEX('RAB input'!AM$79:AM$128,$E1278)-INDEX('RAB input'!AM$133:AM$182,$E1278))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1278)-INDEX('RAB input'!AN$79:AN$128,$E1278)-INDEX('RAB input'!AN$133:AN$182,$E1278))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1278)-INDEX('RAB input'!AO$79:AO$128,$E1278)-INDEX('RAB input'!AO$133:AO$182,$E1278))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1278)-INDEX('RAB input'!AP$79:AP$128,$E1278)-INDEX('RAB input'!AP$133:AP$182,$E1278))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1278)-INDEX('RAB input'!AQ$79:AQ$128,$E1278)-INDEX('RAB input'!AQ$133:AQ$182,$E1278))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1278)-INDEX('RAB input'!AR$79:AR$128,$E1278)-INDEX('RAB input'!AR$133:AR$182,$E1278))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1278)-INDEX('RAB input'!AS$79:AS$128,$E1278)-INDEX('RAB input'!AS$133:AS$182,$E1278))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1278)-INDEX('RAB input'!AT$79:AT$128,$E1278)-INDEX('RAB input'!AT$133:AT$182,$E1278))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1278)-INDEX('RAB input'!AU$79:AU$128,$E1278)-INDEX('RAB input'!AU$133:AU$182,$E1278))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1278)-INDEX('RAB input'!AV$79:AV$128,$E1278)-INDEX('RAB input'!AV$133:AV$182,$E1278))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1278)-INDEX('RAB input'!AW$79:AW$128,$E1278)-INDEX('RAB input'!AW$133:AW$182,$E1278))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1278)-INDEX('RAB input'!AX$79:AX$128,$E1278)-INDEX('RAB input'!AX$133:AX$182,$E1278))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1278)-INDEX('RAB input'!AY$79:AY$128,$E1278)-INDEX('RAB input'!AY$133:AY$182,$E1278))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1278)-INDEX('RAB input'!AZ$79:AZ$128,$E1278)-INDEX('RAB input'!AZ$133:AZ$182,$E1278))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1278)-INDEX('RAB input'!BA$79:BA$128,$E1278)-INDEX('RAB input'!BA$133:BA$182,$E1278))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1278)-INDEX('RAB input'!BB$79:BB$128,$E1278)-INDEX('RAB input'!BB$133:BB$182,$E1278))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1278)-INDEX('RAB input'!BC$79:BC$128,$E1278)-INDEX('RAB input'!BC$133:BC$182,$E1278))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1278)-INDEX('RAB input'!BD$79:BD$128,$E1278)-INDEX('RAB input'!BD$133:BD$182,$E1278))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1278)-INDEX('RAB input'!BE$79:BE$128,$E1278)-INDEX('RAB input'!BE$133:BE$182,$E1278))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1278)-INDEX('RAB input'!BF$79:BF$128,$E1278)-INDEX('RAB input'!BF$133:BF$182,$E1278))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1278)-INDEX('RAB input'!BG$79:BG$128,$E1278)-INDEX('RAB input'!BG$133:BG$182,$E1278))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1278)-INDEX('RAB input'!BH$79:BH$128,$E1278)-INDEX('RAB input'!BH$133:BH$182,$E1278))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1278)-INDEX('RAB input'!BI$79:BI$128,$E1278)-INDEX('RAB input'!BI$133:BI$182,$E1278))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1278)-INDEX('RAB input'!BJ$79:BJ$128,$E1278)-INDEX('RAB input'!BJ$133:BJ$182,$E1278))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1278)-INDEX('RAB input'!BK$79:BK$128,$E1278)-INDEX('RAB input'!BK$133:BK$182,$E1278))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1278)-INDEX('RAB input'!BL$79:BL$128,$E1278)-INDEX('RAB input'!BL$133:BL$182,$E1278))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1278)-INDEX('RAB input'!BM$79:BM$128,$E1278)-INDEX('RAB input'!BM$133:BM$182,$E1278))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1278)-INDEX('RAB input'!BN$79:BN$128,$E1278)-INDEX('RAB input'!BN$133:BN$182,$E1278))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1278)-INDEX('RAB input'!BO$79:BO$128,$E1278)-INDEX('RAB input'!BO$133:BO$182,$E1278))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1278)-INDEX('RAB input'!BP$79:BP$128,$E1278)-INDEX('RAB input'!BP$133:BP$182,$E1278))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1278)-INDEX('RAB input'!BQ$79:BQ$128,$E1278)-INDEX('RAB input'!BQ$133:BQ$182,$E1278))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1278)-INDEX('RAB input'!BR$79:BR$128,$E1278)-INDEX('RAB input'!BR$133:BR$182,$E1278))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1278)-INDEX('RAB input'!BS$79:BS$128,$E1278)-INDEX('RAB input'!BS$133:BS$182,$E1278))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1278)-INDEX('RAB input'!BT$79:BT$128,$E1278)-INDEX('RAB input'!BT$133:BT$182,$E1278))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1278)-INDEX('RAB input'!BU$79:BU$128,$E1278)-INDEX('RAB input'!BU$133:BU$182,$E1278))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1278)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1278)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1278)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1278)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1278)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1278)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1278)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1278)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1278)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1278)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1278)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1278)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1278)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1278)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1278)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1278)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1278)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1278)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1278)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1278)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1278)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1278)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1278)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1278)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1278)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1278)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1278)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1278)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1278)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1278)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1278)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1278)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1278)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1278)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1278)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1278)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1278)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1278)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1278)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1278)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1278)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1278)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1278)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1278)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1278)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1278)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1278)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1278)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1278)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1278)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1278)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1278)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1278)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1278)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1278)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1278)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1278)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1278)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1278)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1278)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1278)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1278)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1278)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1278)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1278)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1278)/'RAB input'!BU$15","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1295)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>O$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:N1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>P$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:O1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>Q$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:P1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>R$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:Q1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>S$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:R1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>T$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:S1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>U$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:T1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>V$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:U1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>W$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:V1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>X$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:W1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>Y$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:X1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>Z$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:Y1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AA$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:Z1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AB$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AA1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AC$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AB1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AD$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AC1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AE$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AD1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AF$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AE1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AG$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AF1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AH$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AG1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AI$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AH1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AJ$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AI1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AK$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AJ1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AL$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AK1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AM$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AL1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AN$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AM1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AO$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AN1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AP$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AO1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AQ$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AP1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AR$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AQ1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AS$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AR1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AT$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AS1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AU$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AT1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AV$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AU1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AW$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AV1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AX$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AW1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AY$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AX1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>AZ$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AY1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BA$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:AZ1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BB$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BA1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BC$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BB1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BD$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BC1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BE$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BD1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BF$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BE1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BG$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BF1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BH$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BG1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BI$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BH1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BJ$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BI1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BK$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BJ1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BL$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BK1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BM$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BL1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BN$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BM1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BO$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BN1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BP$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BO1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BQ$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BP1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BR$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BQ1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BS$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BR1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BT$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BS1295))))","v":0},{"$f":"IF(OFFSET($G1286, -$E1295, $E1295)=\"n/a\",0,IF(OFFSET($G1286,-$E1295,$E1295)+$E1295>BU$5,IFERROR((OFFSET($G1285,-$E1295,$E1295)/(OFFSET($G1286,-$E1295,$E1295))),0),(OFFSET($G1285,-$E1295,$E1295)-SUM($G1295:BT1295))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1294)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(N$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:M1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(O$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:N1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(P$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:O1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:P1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(R$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:Q1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(S$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:R1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(T$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:S1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(U$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:T1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(V$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:U1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(W$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:V1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(X$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:W1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:X1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:Y1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:Z1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AA1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AB1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AC1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AD1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AE1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AF1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AG1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AH1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AI1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AJ1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AK1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AL1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AM1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AN1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AO1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AP1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AQ1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AR1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AS1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AT1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AU1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AV1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AW1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AX1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AY1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:AZ1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BA1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BB1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BC1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BD1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BE1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BF1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BG1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BH1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BI1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BJ1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BK1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BL1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BM1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BN1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BO1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BP1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BQ1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BR1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BS1310)))","v":0},{"$f":"IF(OR(OFFSET($G1289, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=0, OFFSET($G1290, -$E1293, $E1294)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1290, -$E1293, $E1294)+$E1294, IFERROR(OFFSET($G1289, -$E1293, $E1294)/OFFSET($G1290, -$E1293, $E1294), 0), OFFSET($G1289, -$E1293, $E1294)-SUM($G1310:BT1310)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1319)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1319)","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1364<>0, IF(G1361<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1360)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1364<>0, IF(H1361<>\"n/a\", H1361-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1364<>0, IF(I1361<>\"n/a\", I1361-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1364<>0, IF(J1361<>\"n/a\", J1361-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1364<>0, IF(K1361<>\"n/a\", K1361-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1364<>0, IF(L1361<>\"n/a\", L1361-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1364<>0, IF(M1361<>\"n/a\", M1361-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1364<>0, IF(N1361<>\"n/a\", N1361-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1364<>0, IF(O1361<>\"n/a\", O1361-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1364<>0, IF(P1361<>\"n/a\", P1361-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1364<>0, IF(Q1361<>\"n/a\", Q1361-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1364<>0, IF(R1361<>\"n/a\", R1361-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1364<>0, IF(S1361<>\"n/a\", S1361-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1364<>0, IF(T1361<>\"n/a\", T1361-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1364<>0, IF(U1361<>\"n/a\", U1361-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1364<>0, IF(V1361<>\"n/a\", V1361-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1364<>0, IF(W1361<>\"n/a\", W1361-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1364<>0, IF(X1361<>\"n/a\", X1361-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1364<>0, IF(Y1361<>\"n/a\", Y1361-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1364<>0, IF(Z1361<>\"n/a\", Z1361-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1364<>0, IF(AA1361<>\"n/a\", AA1361-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1364<>0, IF(AB1361<>\"n/a\", AB1361-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1364<>0, IF(AC1361<>\"n/a\", AC1361-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1364<>0, IF(AD1361<>\"n/a\", AD1361-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1364<>0, IF(AE1361<>\"n/a\", AE1361-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1364<>0, IF(AF1361<>\"n/a\", AF1361-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1364<>0, IF(AG1361<>\"n/a\", AG1361-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1364<>0, IF(AH1361<>\"n/a\", AH1361-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1364<>0, IF(AI1361<>\"n/a\", AI1361-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1364<>0, IF(AJ1361<>\"n/a\", AJ1361-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1364<>0, IF(AK1361<>\"n/a\", AK1361-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1364<>0, IF(AL1361<>\"n/a\", AL1361-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1364<>0, IF(AM1361<>\"n/a\", AM1361-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1364<>0, IF(AN1361<>\"n/a\", AN1361-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1364<>0, IF(AO1361<>\"n/a\", AO1361-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1364<>0, IF(AP1361<>\"n/a\", AP1361-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1364<>0, IF(AQ1361<>\"n/a\", AQ1361-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1364<>0, IF(AR1361<>\"n/a\", AR1361-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1364<>0, IF(AS1361<>\"n/a\", AS1361-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1364<>0, IF(AT1361<>\"n/a\", AT1361-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1364<>0, IF(AU1361<>\"n/a\", AU1361-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1364<>0, IF(AV1361<>\"n/a\", AV1361-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1364<>0, IF(AW1361<>\"n/a\", AW1361-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1364<>0, IF(AX1361<>\"n/a\", AX1361-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1364<>0, IF(AY1361<>\"n/a\", AY1361-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1364<>0, IF(AZ1361<>\"n/a\", AZ1361-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1364<>0, IF(BA1361<>\"n/a\", BA1361-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1364<>0, IF(BB1361<>\"n/a\", BB1361-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1364<>0, IF(BC1361<>\"n/a\", BC1361-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1364<>0, IF(BD1361<>\"n/a\", BD1361-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1364<>0, IF(BE1361<>\"n/a\", BE1361-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1364<>0, IF(BF1361<>\"n/a\", BF1361-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1364<>0, IF(BG1361<>\"n/a\", BG1361-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1364<>0, IF(BH1361<>\"n/a\", BH1361-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1364<>0, IF(BI1361<>\"n/a\", BI1361-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1364<>0, IF(BJ1361<>\"n/a\", BJ1361-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1364<>0, IF(BK1361<>\"n/a\", BK1361-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1364<>0, IF(BL1361<>\"n/a\", BL1361-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1364<>0, IF(BM1361<>\"n/a\", BM1361-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1364<>0, IF(BN1361<>\"n/a\", BN1361-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1364<>0, IF(BO1361<>\"n/a\", BO1361-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1364<>0, IF(BP1361<>\"n/a\", BP1361-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1364<>0, IF(BQ1361<>\"n/a\", BQ1361-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1364<>0, IF(BR1361<>\"n/a\", BR1361-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1364<>0, IF(BS1361<>\"n/a\", BS1361-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1364<>0, IF(BT1361<>\"n/a\", BT1361-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1364<>0, IF(BU1361<>\"n/a\", BU1361-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1373)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>K$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:J1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>L$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:K1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>M$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:L1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>N$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:M1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>O$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:N1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>P$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:O1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>Q$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:P1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>R$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:Q1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>S$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:R1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>T$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:S1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>U$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:T1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>V$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:U1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>W$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:V1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>X$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:W1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>Y$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:X1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>Z$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:Y1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AA$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:Z1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AB$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AA1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AC$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AB1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AD$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AC1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AE$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AD1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AF$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AE1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AG$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AF1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AH$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AG1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AI$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AH1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AJ$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AI1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AK$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AJ1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AL$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AK1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AM$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AL1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AN$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AM1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AO$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AN1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AP$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AO1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AQ$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AP1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AR$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AQ1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AS$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AR1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AT$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AS1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AU$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AT1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AV$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AU1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AW$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AV1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AX$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AW1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AY$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AX1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>AZ$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AY1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BA$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:AZ1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BB$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BA1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BC$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BB1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BD$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BC1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BE$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BD1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BF$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BE1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BG$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BF1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BH$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BG1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BI$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BH1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BJ$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BI1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BK$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BJ1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BL$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BK1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BM$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BL1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BN$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BM1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BO$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BN1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BP$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BO1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BQ$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BP1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BR$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BQ1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BS$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BR1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BT$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BS1373))))","v":0},{"$f":"IF(OFFSET($G1364, -$E1373, $E1373)=\"n/a\",0,IF(OFFSET($G1364,-$E1373,$E1373)+$E1373>BU$5,IFERROR((OFFSET($G1363,-$E1373,$E1373)/(OFFSET($G1364,-$E1373,$E1373))),0),(OFFSET($G1363,-$E1373,$E1373)-SUM($G1373:BT1373))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1372)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(J$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:I1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(K$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:J1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(L$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:K1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(M$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:L1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(N$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:M1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(O$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:N1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(P$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:O1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:P1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(R$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:Q1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(S$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:R1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(T$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:S1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(U$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:T1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(V$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:U1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(W$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:V1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(X$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:W1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:X1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:Y1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:Z1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AA1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AB1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AC1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AD1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AE1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AF1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AG1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AH1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AI1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AJ1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AK1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AL1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AM1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AN1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AO1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AP1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AQ1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AR1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AS1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AT1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AU1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AV1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AW1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AX1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AY1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:AZ1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BA1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BB1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BC1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BD1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BE1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BF1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BG1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BH1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BI1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BJ1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BK1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BL1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BM1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BN1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BO1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BP1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BQ1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BR1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BS1388)))","v":0},{"$f":"IF(OR(OFFSET($G1367, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=0, OFFSET($G1368, -$E1371, $E1372)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1368, -$E1371, $E1372)+$E1372, IFERROR(OFFSET($G1367, -$E1371, $E1372)/OFFSET($G1368, -$E1371, $E1372), 0), OFFSET($G1367, -$E1371, $E1372)-SUM($G1388:BT1388)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1403<>0, IF(G1402<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1401)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1403<>0, IF(H1402<>\"n/a\", H1402-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1403<>0, IF(I1402<>\"n/a\", I1402-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1403<>0, IF(J1402<>\"n/a\", J1402-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1403<>0, IF(K1402<>\"n/a\", K1402-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1403<>0, IF(L1402<>\"n/a\", L1402-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1403<>0, IF(M1402<>\"n/a\", M1402-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1403<>0, IF(N1402<>\"n/a\", N1402-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1403<>0, IF(O1402<>\"n/a\", O1402-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1403<>0, IF(P1402<>\"n/a\", P1402-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1403<>0, IF(Q1402<>\"n/a\", Q1402-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1403<>0, IF(R1402<>\"n/a\", R1402-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1403<>0, IF(S1402<>\"n/a\", S1402-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1403<>0, IF(T1402<>\"n/a\", T1402-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1403<>0, IF(U1402<>\"n/a\", U1402-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1403<>0, IF(V1402<>\"n/a\", V1402-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1403<>0, IF(W1402<>\"n/a\", W1402-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1403<>0, IF(X1402<>\"n/a\", X1402-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1403<>0, IF(Y1402<>\"n/a\", Y1402-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1403<>0, IF(Z1402<>\"n/a\", Z1402-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1403<>0, IF(AA1402<>\"n/a\", AA1402-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1403<>0, IF(AB1402<>\"n/a\", AB1402-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1403<>0, IF(AC1402<>\"n/a\", AC1402-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1403<>0, IF(AD1402<>\"n/a\", AD1402-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1403<>0, IF(AE1402<>\"n/a\", AE1402-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1403<>0, IF(AF1402<>\"n/a\", AF1402-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1403<>0, IF(AG1402<>\"n/a\", AG1402-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1403<>0, IF(AH1402<>\"n/a\", AH1402-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1403<>0, IF(AI1402<>\"n/a\", AI1402-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1403<>0, IF(AJ1402<>\"n/a\", AJ1402-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1403<>0, IF(AK1402<>\"n/a\", AK1402-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1403<>0, IF(AL1402<>\"n/a\", AL1402-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1403<>0, IF(AM1402<>\"n/a\", AM1402-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1403<>0, IF(AN1402<>\"n/a\", AN1402-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1403<>0, IF(AO1402<>\"n/a\", AO1402-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1403<>0, IF(AP1402<>\"n/a\", AP1402-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1403<>0, IF(AQ1402<>\"n/a\", AQ1402-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1403<>0, IF(AR1402<>\"n/a\", AR1402-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1403<>0, IF(AS1402<>\"n/a\", AS1402-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1403<>0, IF(AT1402<>\"n/a\", AT1402-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1403<>0, IF(AU1402<>\"n/a\", AU1402-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1403<>0, IF(AV1402<>\"n/a\", AV1402-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1403<>0, IF(AW1402<>\"n/a\", AW1402-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1403<>0, IF(AX1402<>\"n/a\", AX1402-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1403<>0, IF(AY1402<>\"n/a\", AY1402-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1403<>0, IF(AZ1402<>\"n/a\", AZ1402-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1403<>0, IF(BA1402<>\"n/a\", BA1402-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1403<>0, IF(BB1402<>\"n/a\", BB1402-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1403<>0, IF(BC1402<>\"n/a\", BC1402-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1403<>0, IF(BD1402<>\"n/a\", BD1402-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1403<>0, IF(BE1402<>\"n/a\", BE1402-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1403<>0, IF(BF1402<>\"n/a\", BF1402-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1403<>0, IF(BG1402<>\"n/a\", BG1402-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1403<>0, IF(BH1402<>\"n/a\", BH1402-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1403<>0, IF(BI1402<>\"n/a\", BI1402-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1403<>0, IF(BJ1402<>\"n/a\", BJ1402-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1403<>0, IF(BK1402<>\"n/a\", BK1402-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1403<>0, IF(BL1402<>\"n/a\", BL1402-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1403<>0, IF(BM1402<>\"n/a\", BM1402-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1403<>0, IF(BN1402<>\"n/a\", BN1402-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1403<>0, IF(BO1402<>\"n/a\", BO1402-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1403<>0, IF(BP1402<>\"n/a\", BP1402-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1403<>0, IF(BQ1402<>\"n/a\", BQ1402-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1403<>0, IF(BR1402<>\"n/a\", BR1402-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1403<>0, IF(BS1402<>\"n/a\", BS1402-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1403<>0, IF(BT1402<>\"n/a\", BT1402-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1403<>0, IF(BU1402<>\"n/a\", BU1402-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1419)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>P$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:O1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>Q$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:P1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>R$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:Q1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>S$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:R1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>T$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:S1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>U$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:T1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>V$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:U1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>W$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:V1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>X$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:W1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>Y$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:X1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>Z$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:Y1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AA$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:Z1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AB$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AA1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AC$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AB1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AD$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AC1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AE$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AD1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AF$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AE1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AG$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AF1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AH$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AG1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AI$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AH1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AJ$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AI1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AK$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AJ1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AL$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AK1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AM$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AL1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AN$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AM1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AO$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AN1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AP$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AO1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AQ$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AP1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AR$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AQ1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AS$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AR1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AT$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AS1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AU$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AT1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AV$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AU1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AW$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AV1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AX$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AW1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AY$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AX1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>AZ$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AY1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BA$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:AZ1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BB$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BA1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BC$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BB1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BD$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BC1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BE$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BD1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BF$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BE1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BG$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BF1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BH$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BG1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BI$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BH1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BJ$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BI1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BK$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BJ1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BL$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BK1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BM$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BL1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BN$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BM1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BO$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BN1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BP$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BO1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BQ$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BP1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BR$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BQ1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BS$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BR1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BT$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BS1419))))","v":0},{"$f":"IF(OFFSET($G1410, -$E1419, $E1419)=\"n/a\",0,IF(OFFSET($G1410,-$E1419,$E1419)+$E1419>BU$5,IFERROR((OFFSET($G1409,-$E1419,$E1419)/(OFFSET($G1410,-$E1419,$E1419))),0),(OFFSET($G1409,-$E1419,$E1419)-SUM($G1419:BT1419))))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1442)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1442)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1442)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1442)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1442)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1442)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1442)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1442)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1442)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1442)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1442)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1442)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1442)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1442)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1442)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1442)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1442)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1442)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1442)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1442)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1442)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1442)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1442)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1442)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1442)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1442)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1442)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1442)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1442)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1442)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1442)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1442)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1442)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1442)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1442)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1442)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1442)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1442)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1442)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1442)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1442)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1442)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1442)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1442)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1442)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1442)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1442)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1442)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1442)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1442)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1442)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1442)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1442)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1442)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1442)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1442)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1442)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1442)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1442)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1442)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1442)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1442)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1442)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1442)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1442)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1442)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1442)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E1465+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1465)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=R$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:Q1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Q1466)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Q1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=S$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:R1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:R1466)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:R1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=T$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:S1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:S1466)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:S1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=U$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:T1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:T1466)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:T1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=V$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:U1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:U1466)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:U1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=W$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:V1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:V1466)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:V1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=X$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:W1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:W1466)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:W1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=Y$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:X1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:X1466)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:X1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=Z$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:Y1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Y1466)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Y1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AA$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:Z1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Z1466)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:Z1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AB$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AA1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AA1466)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AA1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AC$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AB1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AB1466)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AB1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AD$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AC1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AC1466)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AC1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AE$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AD1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AD1466)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AD1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AF$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AE1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AE1466)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AE1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AG$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AF1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AF1466)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AF1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AH$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AG1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AG1466)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AG1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AI$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AH1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AH1466)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AH1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AJ$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AI1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AI1466)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AI1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AK$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AJ1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AJ1466)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AJ1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AL$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AK1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AK1466)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AK1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AM$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AL1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AL1466)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AL1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AN$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AM1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AM1466)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AM1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AO$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AN1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AN1466)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AN1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AP$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AO1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AO1466)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AO1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AQ$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AP1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AP1466)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AP1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AR$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AQ1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AQ1466)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AQ1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AS$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AR1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AR1466)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AR1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AT$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AS1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AS1466)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AS1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AU$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AT1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AT1466)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AT1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AV$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AU1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AU1466)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AU1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AW$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AV1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AV1466)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AV1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AX$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AW1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AW1466)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AW1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AY$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AX1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AX1466)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AX1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=AZ$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AY1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AY1466)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AY1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BA$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:AZ1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AZ1466)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:AZ1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BB$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BA1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BA1466)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BA1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BC$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BB1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BB1466)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BB1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BD$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BC1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BC1466)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BC1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BE$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BD1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BD1466)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BD1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BF$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BE1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BE1466)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BE1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BG$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BF1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BF1466)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BF1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BH$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BG1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BG1466)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BG1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BI$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BH1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BH1466)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BH1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BJ$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BI1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BI1466)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BI1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BK$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BJ1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BJ1466)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BJ1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BL$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BK1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BK1466)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BK1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BM$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BL1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BL1466)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BL1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BN$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BM1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BM1466)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BM1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BO$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BN1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BN1466)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BN1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BP$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BO1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BO1466)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BO1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BQ$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BP1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BP1466)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BP1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BR$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BQ1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BQ1466)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BQ1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BS$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BR1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BR1466)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BR1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BT$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BS1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BS1466)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BS1466)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1465)+$E1453>=BU$5, 0,\nIF(AND(OFFSET($G1445, -$E1453, $E1465)<>0, OFFSET($G1447, -$E1453, $E1465)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)-SUM($G1466:BT1466)),\nIF(AND(OFFSET($G1445, -$E1453, $E1465)=0, OFFSET($G1447, -$E1453, $E1465)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1448, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BT1466)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1465)<OFFSET($G1446, -$E1453, $E1465)+$E1465, IFERROR(OFFSET($G1445, -$E1453, $E1465)/OFFSET($G1446, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)/OFFSET($G1448, -$E1453, $E1465), 0), OFFSET($G1445, -$E1453, $E1465)+OFFSET($G1447, -$E1453, $E1465)-SUM($G1466:BT1466)))))), 0)","v":0}]
[]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1497)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>L$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:K1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>M$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:L1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>N$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:M1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>O$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:N1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>P$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:O1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Q$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:P1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>R$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Q1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>S$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:R1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>T$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:S1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>U$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:T1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>V$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:U1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>W$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:V1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>X$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:W1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Y$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:X1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Z$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Y1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AA$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Z1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AB$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AA1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AC$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AB1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AD$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AC1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AE$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AD1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AF$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AE1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AG$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AF1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AH$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AG1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AI$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AH1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AJ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AI1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AK$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AJ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AL$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AK1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AM$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AL1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AN$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AM1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AO$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AN1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AP$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AO1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AQ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AP1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AR$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AQ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AS$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AR1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AT$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AS1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AU$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AT1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AV$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AU1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AW$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AV1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AX$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AW1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AY$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AX1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AZ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AY1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BA$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AZ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BB$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BA1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BC$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BB1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BD$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BC1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BE$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BD1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BF$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BE1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BG$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BF1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BH$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BG1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BI$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BH1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BJ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BI1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BK$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BJ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BL$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BK1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BM$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BL1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BN$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BM1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BO$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BN1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BP$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BO1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BQ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BP1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BR$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BQ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BS$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BR1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BT$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BS1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BU$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BT1497))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1496)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(K$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:J1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(L$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:K1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(M$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:L1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(N$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:M1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(O$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:N1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(P$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:O1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:P1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(R$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:Q1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(S$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:R1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(T$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:S1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(U$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:T1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(V$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:U1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(W$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:V1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(X$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:W1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:X1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:Y1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:Z1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AA1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AB1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AC1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AD1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AE1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AF1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AG1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AH1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AI1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AJ1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AK1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AL1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AM1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AN1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AO1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AP1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AQ1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AR1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AS1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AT1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AU1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AV1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AW1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AX1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AY1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:AZ1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BA1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BB1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BC1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BD1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BE1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BF1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BG1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BH1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BI1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BJ1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BK1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BL1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BM1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BN1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BO1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BP1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BQ1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BR1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BS1512)))","v":0},{"$f":"IF(OR(OFFSET($G1491, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=0, OFFSET($G1492, -$E1495, $E1496)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1492, -$E1495, $E1496)+$E1496, IFERROR(OFFSET($G1491, -$E1495, $E1496)/OFFSET($G1492, -$E1495, $E1496), 0), OFFSET($G1491, -$E1495, $E1496)-SUM($G1512:BT1512)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1526<>0, IF(G1525<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1524)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1526<>0, IF(H1525<>\"n/a\", H1525-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1526<>0, IF(I1525<>\"n/a\", I1525-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1526<>0, IF(J1525<>\"n/a\", J1525-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1526<>0, IF(K1525<>\"n/a\", K1525-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1526<>0, IF(L1525<>\"n/a\", L1525-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1526<>0, IF(M1525<>\"n/a\", M1525-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1526<>0, IF(N1525<>\"n/a\", N1525-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1526<>0, IF(O1525<>\"n/a\", O1525-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1526<>0, IF(P1525<>\"n/a\", P1525-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1526<>0, IF(Q1525<>\"n/a\", Q1525-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1526<>0, IF(R1525<>\"n/a\", R1525-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1526<>0, IF(S1525<>\"n/a\", S1525-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1526<>0, IF(T1525<>\"n/a\", T1525-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1526<>0, IF(U1525<>\"n/a\", U1525-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1526<>0, IF(V1525<>\"n/a\", V1525-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1526<>0, IF(W1525<>\"n/a\", W1525-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1526<>0, IF(X1525<>\"n/a\", X1525-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1526<>0, IF(Y1525<>\"n/a\", Y1525-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1526<>0, IF(Z1525<>\"n/a\", Z1525-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1526<>0, IF(AA1525<>\"n/a\", AA1525-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1526<>0, IF(AB1525<>\"n/a\", AB1525-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1526<>0, IF(AC1525<>\"n/a\", AC1525-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1526<>0, IF(AD1525<>\"n/a\", AD1525-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1526<>0, IF(AE1525<>\"n/a\", AE1525-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1526<>0, IF(AF1525<>\"n/a\", AF1525-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1526<>0, IF(AG1525<>\"n/a\", AG1525-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1526<>0, IF(AH1525<>\"n/a\", AH1525-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1526<>0, IF(AI1525<>\"n/a\", AI1525-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1526<>0, IF(AJ1525<>\"n/a\", AJ1525-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1526<>0, IF(AK1525<>\"n/a\", AK1525-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1526<>0, IF(AL1525<>\"n/a\", AL1525-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1526<>0, IF(AM1525<>\"n/a\", AM1525-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1526<>0, IF(AN1525<>\"n/a\", AN1525-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1526<>0, IF(AO1525<>\"n/a\", AO1525-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1526<>0, IF(AP1525<>\"n/a\", AP1525-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1526<>0, IF(AQ1525<>\"n/a\", AQ1525-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1526<>0, IF(AR1525<>\"n/a\", AR1525-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1526<>0, IF(AS1525<>\"n/a\", AS1525-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1526<>0, IF(AT1525<>\"n/a\", AT1525-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1526<>0, IF(AU1525<>\"n/a\", AU1525-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1526<>0, IF(AV1525<>\"n/a\", AV1525-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1526<>0, IF(AW1525<>\"n/a\", AW1525-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1526<>0, IF(AX1525<>\"n/a\", AX1525-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1526<>0, IF(AY1525<>\"n/a\", AY1525-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1526<>0, IF(AZ1525<>\"n/a\", AZ1525-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1526<>0, IF(BA1525<>\"n/a\", BA1525-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1526<>0, IF(BB1525<>\"n/a\", BB1525-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1526<>0, IF(BC1525<>\"n/a\", BC1525-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1526<>0, IF(BD1525<>\"n/a\", BD1525-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1526<>0, IF(BE1525<>\"n/a\", BE1525-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1526<>0, IF(BF1525<>\"n/a\", BF1525-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1526<>0, IF(BG1525<>\"n/a\", BG1525-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1526<>0, IF(BH1525<>\"n/a\", BH1525-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1526<>0, IF(BI1525<>\"n/a\", BI1525-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1526<>0, IF(BJ1525<>\"n/a\", BJ1525-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1526<>0, IF(BK1525<>\"n/a\", BK1525-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1526<>0, IF(BL1525<>\"n/a\", BL1525-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1526<>0, IF(BM1525<>\"n/a\", BM1525-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1526<>0, IF(BN1525<>\"n/a\", BN1525-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1526<>0, IF(BO1525<>\"n/a\", BO1525-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1526<>0, IF(BP1525<>\"n/a\", BP1525-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1526<>0, IF(BQ1525<>\"n/a\", BQ1525-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1526<>0, IF(BR1525<>\"n/a\", BR1525-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1526<>0, IF(BS1525<>\"n/a\", BS1525-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1526<>0, IF(BT1525<>\"n/a\", BT1525-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1526<>0, IF(BU1525<>\"n/a\", BU1525-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1544)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>R$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:Q1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>S$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:R1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>T$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:S1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>U$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:T1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>V$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:U1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>W$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:V1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>X$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:W1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>Y$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:X1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>Z$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:Y1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AA$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:Z1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AB$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AA1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AC$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AB1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AD$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AC1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AE$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AD1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AF$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AE1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AG$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AF1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AH$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AG1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AI$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AH1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AJ$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AI1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AK$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AJ1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AL$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AK1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AM$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AL1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AN$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AM1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AO$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AN1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AP$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AO1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AQ$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AP1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AR$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AQ1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AS$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AR1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AT$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AS1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AU$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AT1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AV$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AU1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AW$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AV1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AX$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AW1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AY$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AX1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>AZ$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AY1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BA$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:AZ1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BB$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BA1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BC$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BB1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BD$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BC1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BE$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BD1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BF$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BE1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BG$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BF1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BH$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BG1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BI$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BH1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BJ$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BI1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BK$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BJ1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BL$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BK1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BM$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BL1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BN$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BM1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BO$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BN1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BP$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BO1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BQ$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BP1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BR$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BQ1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BS$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BR1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BT$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BS1544))))","v":0},{"$f":"IF(OFFSET($G1535, -$E1544, $E1544)=\"n/a\",0,IF(OFFSET($G1535,-$E1544,$E1544)+$E1544>BU$5,IFERROR((OFFSET($G1534,-$E1544,$E1544)/(OFFSET($G1535,-$E1544,$E1544))),0),(OFFSET($G1534,-$E1544,$E1544)-SUM($G1544:BT1544))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1543)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:P1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(R$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:Q1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(S$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:R1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(T$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:S1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(U$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:T1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(V$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:U1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(W$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:V1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(X$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:W1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:X1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:Y1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:Z1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AA1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AB1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AC1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AD1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AE1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AF1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AG1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AH1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AI1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AJ1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AK1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AL1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AM1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AN1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AO1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AP1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AQ1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AR1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AS1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AT1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AU1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AV1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AW1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AX1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AY1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:AZ1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BA1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BB1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BC1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BD1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BE1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BF1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BG1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BH1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BI1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BJ1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BK1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BL1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BM1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BN1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BO1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BP1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BQ1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BR1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BS1559)))","v":0},{"$f":"IF(OR(OFFSET($G1538, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=0, OFFSET($G1539, -$E1542, $E1543)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1539, -$E1542, $E1543)+$E1543, IFERROR(OFFSET($G1538, -$E1542, $E1543)/OFFSET($G1539, -$E1542, $E1543), 0), OFFSET($G1538, -$E1542, $E1543)-SUM($G1559:BT1559)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>H$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:G1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>I$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:H1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>J$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:I1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>K$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:J1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>L$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:K1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>M$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:L1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>N$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:M1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>O$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:N1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>P$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:O1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>Q$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:P1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>R$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:Q1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>S$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:R1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>T$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:S1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>U$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:T1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>V$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:U1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>W$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:V1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>X$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:W1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>Y$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:X1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>Z$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:Y1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AA$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:Z1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AB$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AA1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AC$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AB1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AD$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AC1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AE$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AD1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AF$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AE1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AG$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AF1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AH$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AG1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AI$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AH1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AJ$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AI1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AK$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AJ1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AL$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AK1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AM$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AL1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AN$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AM1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AO$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AN1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AP$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AO1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AQ$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AP1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AR$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AQ1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AS$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AR1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AT$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AS1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AU$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AT1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AV$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AU1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AW$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AV1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AX$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AW1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AY$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AX1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>AZ$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AY1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BA$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:AZ1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BB$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BA1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BC$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BB1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BD$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BC1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BE$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BD1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BF$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BE1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BG$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BF1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BH$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BG1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BI$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BH1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BJ$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BI1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BK$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BJ1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BL$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BK1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BM$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BL1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BN$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BM1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BO$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BN1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BP$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BO1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BQ$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BP1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BR$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BQ1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BS$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BR1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BT$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BS1575))))","v":0},{"$f":"IF(OFFSET($G1566, -$E1575, $E1575)=\"n/a\",0,IF(OFFSET($G1566,-$E1575,$E1575)+$E1575>BU$5,IFERROR((OFFSET($G1565,-$E1575,$E1575)/(OFFSET($G1566,-$E1575,$E1575))),0),(OFFSET($G1565,-$E1575,$E1575)-SUM($G1575:BT1575))))","v":0}]
[]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1606)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1606)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1606)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1606)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1606)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1606)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1606)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1606)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1606)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1606)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1606)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1606)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1606)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1606)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1606)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1606)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1606)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1606)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1606)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1606)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1606)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1606)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1606)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1606)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1606)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1606)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1606)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1606)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1606)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1606)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1606)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1606)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1606)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1606)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1606)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1606)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1606)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1606)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1606)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1606)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1606)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1606)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1606)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1606)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1606)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1606)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1606)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1606)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1606)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1606)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1606)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1606)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1606)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1606)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1606)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1606)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1606)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1606)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1606)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1606)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1606)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1606)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1606)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1606)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1606)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1606)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1606)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1622)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>N$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:M1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>O$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:N1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>P$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:O1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>Q$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:P1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>R$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:Q1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>S$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:R1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>T$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:S1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>U$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:T1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>V$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:U1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>W$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:V1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>X$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:W1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>Y$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:X1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>Z$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:Y1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AA$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:Z1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AB$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AA1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AC$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AB1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AD$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AC1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AE$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AD1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AF$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AE1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AG$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AF1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AH$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AG1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AI$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AH1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AJ$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AI1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AK$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AJ1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AL$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AK1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AM$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AL1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AN$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AM1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AO$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AN1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AP$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AO1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AQ$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AP1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AR$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AQ1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AS$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AR1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AT$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AS1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AU$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AT1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AV$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AU1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AW$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AV1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AX$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AW1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AY$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AX1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>AZ$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AY1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BA$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:AZ1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BB$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BA1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BC$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BB1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BD$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BC1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BE$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BD1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BF$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BE1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BG$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BF1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BH$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BG1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BI$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BH1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BJ$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BI1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BK$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BJ1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BL$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BK1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BM$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BL1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BN$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BM1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BO$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BN1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BP$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BO1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BQ$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BP1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BR$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BQ1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BS$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BR1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BT$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BS1622))))","v":0},{"$f":"IF(OFFSET($G1613, -$E1622, $E1622)=\"n/a\",0,IF(OFFSET($G1613,-$E1622,$E1622)+$E1622>BU$5,IFERROR((OFFSET($G1612,-$E1622,$E1622)/(OFFSET($G1613,-$E1622,$E1622))),0),(OFFSET($G1612,-$E1622,$E1622)-SUM($G1622:BT1622))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1621)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(M$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:L1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(N$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:M1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(O$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:N1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(P$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:O1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:P1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(R$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:Q1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(S$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:R1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(T$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:S1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(U$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:T1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(V$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:U1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(W$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:V1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(X$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:W1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:X1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:Y1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:Z1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AA1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AB1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AC1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AD1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AE1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AF1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AG1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AH1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AI1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AJ1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AK1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AL1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AM1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AN1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AO1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AP1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AQ1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AR1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AS1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AT1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AU1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AV1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AW1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AX1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AY1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:AZ1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BA1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BB1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BC1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BD1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BE1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BF1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BG1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BH1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BI1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BJ1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BK1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BL1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BM1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BN1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BO1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BP1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BQ1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BR1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BS1637)))","v":0},{"$f":"IF(OR(OFFSET($G1616, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=0, OFFSET($G1617, -$E1620, $E1621)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1617, -$E1620, $E1621)+$E1621, IFERROR(OFFSET($G1616, -$E1620, $E1621)/OFFSET($G1617, -$E1620, $E1621), 0), OFFSET($G1616, -$E1620, $E1621)-SUM($G1637:BT1637)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1647)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1647)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1647)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1647)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1647)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1647)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1647)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1647)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1647)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1647)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1647)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1647)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1647)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1647)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1647)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1647)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1647)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1647)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1647)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1647)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1647)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1647)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1647)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1647)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1647)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1647)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1647)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1647)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1647)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1647)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1647)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1647)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1647)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1647)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1647)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1647)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1647)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1647)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1647)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1647)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1647)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1647)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1647)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1647)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1647)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1647)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1647)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1647)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1647)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1647)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1647)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1647)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1647)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1647)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1647)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1647)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1647)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1647)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1647)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1647)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1647)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1647)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1647)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1647)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1647)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1647)/'RAB input'!BU$15","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1667)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(R$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:Q1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(S$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:R1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(T$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:S1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(U$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:T1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(V$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:U1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(W$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:V1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(X$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:W1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:X1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:Y1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:Z1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AA1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AB1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AC1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AD1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AE1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AF1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AG1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AH1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AI1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AJ1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AK1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AL1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AM1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AN1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AO1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AP1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AQ1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AR1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AS1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AT1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AU1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AV1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AW1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AX1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AY1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:AZ1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BA1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BB1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BC1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BD1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BE1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BF1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BG1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BH1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BI1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BJ1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BK1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BL1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BM1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BN1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BO1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BP1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BQ1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BR1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BS1683)))","v":0},{"$f":"IF(OR(OFFSET($G1662, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=0, OFFSET($G1663, -$E1666, $E1667)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1663, -$E1666, $E1667)+$E1667, IFERROR(OFFSET($G1662, -$E1666, $E1667)/OFFSET($G1663, -$E1666, $E1667), 0), OFFSET($G1662, -$E1666, $E1667)-SUM($G1683:BT1683)))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E1688)=\"\", IF($G1688=0, 0, F1689), INDEX('RAB input'!$G$187:$G$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E1688)=\"\", G1689, INDEX('RAB input'!H$187:H$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E1688)=\"\", H1689, INDEX('RAB input'!I$187:I$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E1688)=\"\", I1689, INDEX('RAB input'!J$187:J$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E1688)=\"\", J1689, INDEX('RAB input'!K$187:K$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E1688)=\"\", K1689, INDEX('RAB input'!L$187:L$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E1688)=\"\", L1689, INDEX('RAB input'!M$187:M$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E1688)=\"\", M1689, INDEX('RAB input'!N$187:N$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E1688)=\"\", N1689, INDEX('RAB input'!O$187:O$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E1688)=\"\", O1689, INDEX('RAB input'!P$187:P$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E1688)=\"\", P1689, INDEX('RAB input'!Q$187:Q$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E1688)=\"\", Q1689, INDEX('RAB input'!R$187:R$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E1688)=\"\", R1689, INDEX('RAB input'!S$187:S$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E1688)=\"\", S1689, INDEX('RAB input'!T$187:T$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E1688)=\"\", T1689, INDEX('RAB input'!U$187:U$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E1688)=\"\", U1689, INDEX('RAB input'!V$187:V$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E1688)=\"\", V1689, INDEX('RAB input'!W$187:W$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E1688)=\"\", W1689, INDEX('RAB input'!X$187:X$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E1688)=\"\", X1689, INDEX('RAB input'!Y$187:Y$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E1688)=\"\", Y1689, INDEX('RAB input'!Z$187:Z$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E1688)=\"\", Z1689, INDEX('RAB input'!AA$187:AA$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E1688)=\"\", AA1689, INDEX('RAB input'!AB$187:AB$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E1688)=\"\", AB1689, INDEX('RAB input'!AC$187:AC$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E1688)=\"\", AC1689, INDEX('RAB input'!AD$187:AD$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E1688)=\"\", AD1689, INDEX('RAB input'!AE$187:AE$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E1688)=\"\", AE1689, INDEX('RAB input'!AF$187:AF$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E1688)=\"\", AF1689, INDEX('RAB input'!AG$187:AG$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E1688)=\"\", AG1689, INDEX('RAB input'!AH$187:AH$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E1688)=\"\", AH1689, INDEX('RAB input'!AI$187:AI$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E1688)=\"\", AI1689, INDEX('RAB input'!AJ$187:AJ$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E1688)=\"\", AJ1689, INDEX('RAB input'!AK$187:AK$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E1688)=\"\", AK1689, INDEX('RAB input'!AL$187:AL$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E1688)=\"\", AL1689, INDEX('RAB input'!AM$187:AM$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E1688)=\"\", AM1689, INDEX('RAB input'!AN$187:AN$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E1688)=\"\", AN1689, INDEX('RAB input'!AO$187:AO$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E1688)=\"\", AO1689, INDEX('RAB input'!AP$187:AP$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E1688)=\"\", AP1689, INDEX('RAB input'!AQ$187:AQ$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E1688)=\"\", AQ1689, INDEX('RAB input'!AR$187:AR$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E1688)=\"\", AR1689, INDEX('RAB input'!AS$187:AS$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E1688)=\"\", AS1689, INDEX('RAB input'!AT$187:AT$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E1688)=\"\", AT1689, INDEX('RAB input'!AU$187:AU$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E1688)=\"\", AU1689, INDEX('RAB input'!AV$187:AV$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E1688)=\"\", AV1689, INDEX('RAB input'!AW$187:AW$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E1688)=\"\", AW1689, INDEX('RAB input'!AX$187:AX$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E1688)=\"\", AX1689, INDEX('RAB input'!AY$187:AY$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E1688)=\"\", AY1689, INDEX('RAB input'!AZ$187:AZ$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E1688)=\"\", AZ1689, INDEX('RAB input'!BA$187:BA$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E1688)=\"\", BA1689, INDEX('RAB input'!BB$187:BB$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E1688)=\"\", BB1689, INDEX('RAB input'!BC$187:BC$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E1688)=\"\", BC1689, INDEX('RAB input'!BD$187:BD$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E1688)=\"\", BD1689, INDEX('RAB input'!BE$187:BE$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E1688)=\"\", BE1689, INDEX('RAB input'!BF$187:BF$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E1688)=\"\", BF1689, INDEX('RAB input'!BG$187:BG$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E1688)=\"\", BG1689, INDEX('RAB input'!BH$187:BH$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E1688)=\"\", BH1689, INDEX('RAB input'!BI$187:BI$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E1688)=\"\", BI1689, INDEX('RAB input'!BJ$187:BJ$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E1688)=\"\", BJ1689, INDEX('RAB input'!BK$187:BK$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E1688)=\"\", BK1689, INDEX('RAB input'!BL$187:BL$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E1688)=\"\", BL1689, INDEX('RAB input'!BM$187:BM$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E1688)=\"\", BM1689, INDEX('RAB input'!BN$187:BN$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E1688)=\"\", BN1689, INDEX('RAB input'!BO$187:BO$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E1688)=\"\", BO1689, INDEX('RAB input'!BP$187:BP$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E1688)=\"\", BP1689, INDEX('RAB input'!BQ$187:BQ$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E1688)=\"\", BQ1689, INDEX('RAB input'!BR$187:BR$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E1688)=\"\", BR1689, INDEX('RAB input'!BS$187:BS$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E1688)=\"\", BS1689, INDEX('RAB input'!BT$187:BT$236, $E1688))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E1688)=\"\", BT1689, INDEX('RAB input'!BU$187:BU$236, $E1688))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1699)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(I$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:H1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(J$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:I1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(K$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:J1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(L$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:K1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(M$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:L1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(N$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:M1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(O$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:N1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(P$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:O1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:P1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(R$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:Q1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(S$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:R1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(T$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:S1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(U$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:T1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(V$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:U1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(W$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:V1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(X$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:W1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:X1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:Y1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:Z1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AA1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AB1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AC1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AD1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AE1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AF1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AG1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AH1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AI1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AJ1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AK1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AL1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AM1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AN1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AO1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AP1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AQ1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AR1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AS1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AT1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AU1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AV1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AW1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AX1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AY1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:AZ1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BA1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BB1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BC1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BD1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BE1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BF1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BG1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BH1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BI1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BJ1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BK1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BL1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BM1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BN1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BO1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BP1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BQ1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BR1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BS1715)))","v":0},{"$f":"IF(OR(OFFSET($G1694, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=0, OFFSET($G1695, -$E1698, $E1699)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1695, -$E1698, $E1699)+$E1699, IFERROR(OFFSET($G1694, -$E1698, $E1699)/OFFSET($G1695, -$E1698, $E1699), 0), OFFSET($G1694, -$E1698, $E1699)-SUM($G1715:BT1715)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1729)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1729)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1729)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1729)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1729)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1729)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1729)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1729)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1729)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1729)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1729)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1729)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1729)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1729)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1729)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1729)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1729)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1729)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1729)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1729)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1729)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1729)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1729)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1729)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1729)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1729)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1729)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1729)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1729)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1729)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1729)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1729)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1729)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1729)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1729)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1729)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1729)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1729)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1729)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1729)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1729)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1729)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1729)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1729)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1729)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1729)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1729)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1729)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1729)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1729)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1729)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1729)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1729)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1729)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1729)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1729)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1729)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1729)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1729)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1729)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1729)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1729)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1729)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1729)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1729)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1729)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1729)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1746)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>O$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:N1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>P$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:O1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>Q$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:P1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>R$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:Q1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>S$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:R1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>T$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:S1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>U$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:T1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>V$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:U1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>W$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:V1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>X$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:W1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>Y$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:X1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>Z$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:Y1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AA$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:Z1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AB$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AA1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AC$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AB1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AD$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AC1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AE$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AD1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AF$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AE1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AG$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AF1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AH$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AG1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AI$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AH1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AJ$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AI1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AK$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AJ1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AL$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AK1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AM$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AL1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AN$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AM1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AO$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AN1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AP$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AO1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AQ$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AP1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AR$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AQ1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AS$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AR1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AT$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AS1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AU$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AT1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AV$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AU1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AW$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AV1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AX$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AW1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AY$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AX1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>AZ$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AY1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BA$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:AZ1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BB$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BA1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BC$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BB1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BD$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BC1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BE$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BD1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BF$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BE1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BG$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BF1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BH$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BG1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BI$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BH1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BJ$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BI1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BK$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BJ1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BL$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BK1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BM$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BL1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BN$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BM1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BO$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BN1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BP$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BO1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BQ$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BP1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BR$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BQ1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BS$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BR1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BT$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BS1746))))","v":0},{"$f":"IF(OFFSET($G1737, -$E1746, $E1746)=\"n/a\",0,IF(OFFSET($G1737,-$E1746,$E1746)+$E1746>BU$5,IFERROR((OFFSET($G1736,-$E1746,$E1746)/(OFFSET($G1737,-$E1746,$E1746))),0),(OFFSET($G1736,-$E1746,$E1746)-SUM($G1746:BT1746))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1745)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(N$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:M1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(O$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:N1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(P$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:O1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:P1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(R$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:Q1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(S$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:R1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(T$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:S1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(U$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:T1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(V$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:U1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(W$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:V1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(X$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:W1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:X1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:Y1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:Z1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AA1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AB1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AC1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AD1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AE1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AF1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AG1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AH1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AI1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AJ1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AK1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AL1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AM1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AN1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AO1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AP1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AQ1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AR1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AS1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AT1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AU1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AV1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AW1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AX1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AY1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:AZ1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BA1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BB1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BC1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BD1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BE1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BF1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BG1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BH1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BI1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BJ1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BK1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BL1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BM1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BN1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BO1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BP1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BQ1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BR1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BS1761)))","v":0},{"$f":"IF(OR(OFFSET($G1740, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=0, OFFSET($G1741, -$E1744, $E1745)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1741, -$E1744, $E1745)+$E1745, IFERROR(OFFSET($G1740, -$E1744, $E1745)/OFFSET($G1741, -$E1744, $E1745), 0), OFFSET($G1740, -$E1744, $E1745)-SUM($G1761:BT1761)))","v":0}]
[null,null,null,null,{"$f":"E1729+1","v":44},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1770)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1770)-INDEX('RAB input'!H$79:H$128,$E1770)-INDEX('RAB input'!H$133:H$182,$E1770))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1770)-INDEX('RAB input'!I$79:I$128,$E1770)-INDEX('RAB input'!I$133:I$182,$E1770))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1770)-INDEX('RAB input'!J$79:J$128,$E1770)-INDEX('RAB input'!J$133:J$182,$E1770))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1770)-INDEX('RAB input'!K$79:K$128,$E1770)-INDEX('RAB input'!K$133:K$182,$E1770))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1770)-INDEX('RAB input'!L$79:L$128,$E1770)-INDEX('RAB input'!L$133:L$182,$E1770))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1770)-INDEX('RAB input'!M$79:M$128,$E1770)-INDEX('RAB input'!M$133:M$182,$E1770))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1770)-INDEX('RAB input'!N$79:N$128,$E1770)-INDEX('RAB input'!N$133:N$182,$E1770))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1770)-INDEX('RAB input'!O$79:O$128,$E1770)-INDEX('RAB input'!O$133:O$182,$E1770))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1770)-INDEX('RAB input'!P$79:P$128,$E1770)-INDEX('RAB input'!P$133:P$182,$E1770))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1770)-INDEX('RAB input'!Q$79:Q$128,$E1770)-INDEX('RAB input'!Q$133:Q$182,$E1770))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1770)-INDEX('RAB input'!R$79:R$128,$E1770)-INDEX('RAB input'!R$133:R$182,$E1770))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1770)-INDEX('RAB input'!S$79:S$128,$E1770)-INDEX('RAB input'!S$133:S$182,$E1770))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1770)-INDEX('RAB input'!T$79:T$128,$E1770)-INDEX('RAB input'!T$133:T$182,$E1770))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1770)-INDEX('RAB input'!U$79:U$128,$E1770)-INDEX('RAB input'!U$133:U$182,$E1770))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1770)-INDEX('RAB input'!V$79:V$128,$E1770)-INDEX('RAB input'!V$133:V$182,$E1770))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1770)-INDEX('RAB input'!W$79:W$128,$E1770)-INDEX('RAB input'!W$133:W$182,$E1770))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1770)-INDEX('RAB input'!X$79:X$128,$E1770)-INDEX('RAB input'!X$133:X$182,$E1770))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1770)-INDEX('RAB input'!Y$79:Y$128,$E1770)-INDEX('RAB input'!Y$133:Y$182,$E1770))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1770)-INDEX('RAB input'!Z$79:Z$128,$E1770)-INDEX('RAB input'!Z$133:Z$182,$E1770))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1770)-INDEX('RAB input'!AA$79:AA$128,$E1770)-INDEX('RAB input'!AA$133:AA$182,$E1770))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1770)-INDEX('RAB input'!AB$79:AB$128,$E1770)-INDEX('RAB input'!AB$133:AB$182,$E1770))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1770)-INDEX('RAB input'!AC$79:AC$128,$E1770)-INDEX('RAB input'!AC$133:AC$182,$E1770))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1770)-INDEX('RAB input'!AD$79:AD$128,$E1770)-INDEX('RAB input'!AD$133:AD$182,$E1770))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1770)-INDEX('RAB input'!AE$79:AE$128,$E1770)-INDEX('RAB input'!AE$133:AE$182,$E1770))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1770)-INDEX('RAB input'!AF$79:AF$128,$E1770)-INDEX('RAB input'!AF$133:AF$182,$E1770))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1770)-INDEX('RAB input'!AG$79:AG$128,$E1770)-INDEX('RAB input'!AG$133:AG$182,$E1770))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1770)-INDEX('RAB input'!AH$79:AH$128,$E1770)-INDEX('RAB input'!AH$133:AH$182,$E1770))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1770)-INDEX('RAB input'!AI$79:AI$128,$E1770)-INDEX('RAB input'!AI$133:AI$182,$E1770))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1770)-INDEX('RAB input'!AJ$79:AJ$128,$E1770)-INDEX('RAB input'!AJ$133:AJ$182,$E1770))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1770)-INDEX('RAB input'!AK$79:AK$128,$E1770)-INDEX('RAB input'!AK$133:AK$182,$E1770))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1770)-INDEX('RAB input'!AL$79:AL$128,$E1770)-INDEX('RAB input'!AL$133:AL$182,$E1770))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1770)-INDEX('RAB input'!AM$79:AM$128,$E1770)-INDEX('RAB input'!AM$133:AM$182,$E1770))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1770)-INDEX('RAB input'!AN$79:AN$128,$E1770)-INDEX('RAB input'!AN$133:AN$182,$E1770))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1770)-INDEX('RAB input'!AO$79:AO$128,$E1770)-INDEX('RAB input'!AO$133:AO$182,$E1770))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1770)-INDEX('RAB input'!AP$79:AP$128,$E1770)-INDEX('RAB input'!AP$133:AP$182,$E1770))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1770)-INDEX('RAB input'!AQ$79:AQ$128,$E1770)-INDEX('RAB input'!AQ$133:AQ$182,$E1770))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1770)-INDEX('RAB input'!AR$79:AR$128,$E1770)-INDEX('RAB input'!AR$133:AR$182,$E1770))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1770)-INDEX('RAB input'!AS$79:AS$128,$E1770)-INDEX('RAB input'!AS$133:AS$182,$E1770))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1770)-INDEX('RAB input'!AT$79:AT$128,$E1770)-INDEX('RAB input'!AT$133:AT$182,$E1770))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1770)-INDEX('RAB input'!AU$79:AU$128,$E1770)-INDEX('RAB input'!AU$133:AU$182,$E1770))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1770)-INDEX('RAB input'!AV$79:AV$128,$E1770)-INDEX('RAB input'!AV$133:AV$182,$E1770))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1770)-INDEX('RAB input'!AW$79:AW$128,$E1770)-INDEX('RAB input'!AW$133:AW$182,$E1770))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1770)-INDEX('RAB input'!AX$79:AX$128,$E1770)-INDEX('RAB input'!AX$133:AX$182,$E1770))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1770)-INDEX('RAB input'!AY$79:AY$128,$E1770)-INDEX('RAB input'!AY$133:AY$182,$E1770))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1770)-INDEX('RAB input'!AZ$79:AZ$128,$E1770)-INDEX('RAB input'!AZ$133:AZ$182,$E1770))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1770)-INDEX('RAB input'!BA$79:BA$128,$E1770)-INDEX('RAB input'!BA$133:BA$182,$E1770))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1770)-INDEX('RAB input'!BB$79:BB$128,$E1770)-INDEX('RAB input'!BB$133:BB$182,$E1770))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1770)-INDEX('RAB input'!BC$79:BC$128,$E1770)-INDEX('RAB input'!BC$133:BC$182,$E1770))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1770)-INDEX('RAB input'!BD$79:BD$128,$E1770)-INDEX('RAB input'!BD$133:BD$182,$E1770))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1770)-INDEX('RAB input'!BE$79:BE$128,$E1770)-INDEX('RAB input'!BE$133:BE$182,$E1770))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1770)-INDEX('RAB input'!BF$79:BF$128,$E1770)-INDEX('RAB input'!BF$133:BF$182,$E1770))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1770)-INDEX('RAB input'!BG$79:BG$128,$E1770)-INDEX('RAB input'!BG$133:BG$182,$E1770))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1770)-INDEX('RAB input'!BH$79:BH$128,$E1770)-INDEX('RAB input'!BH$133:BH$182,$E1770))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1770)-INDEX('RAB input'!BI$79:BI$128,$E1770)-INDEX('RAB input'!BI$133:BI$182,$E1770))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1770)-INDEX('RAB input'!BJ$79:BJ$128,$E1770)-INDEX('RAB input'!BJ$133:BJ$182,$E1770))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1770)-INDEX('RAB input'!BK$79:BK$128,$E1770)-INDEX('RAB input'!BK$133:BK$182,$E1770))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1770)-INDEX('RAB input'!BL$79:BL$128,$E1770)-INDEX('RAB input'!BL$133:BL$182,$E1770))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1770)-INDEX('RAB input'!BM$79:BM$128,$E1770)-INDEX('RAB input'!BM$133:BM$182,$E1770))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1770)-INDEX('RAB input'!BN$79:BN$128,$E1770)-INDEX('RAB input'!BN$133:BN$182,$E1770))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1770)-INDEX('RAB input'!BO$79:BO$128,$E1770)-INDEX('RAB input'!BO$133:BO$182,$E1770))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1770)-INDEX('RAB input'!BP$79:BP$128,$E1770)-INDEX('RAB input'!BP$133:BP$182,$E1770))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1770)-INDEX('RAB input'!BQ$79:BQ$128,$E1770)-INDEX('RAB input'!BQ$133:BQ$182,$E1770))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1770)-INDEX('RAB input'!BR$79:BR$128,$E1770)-INDEX('RAB input'!BR$133:BR$182,$E1770))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1770)-INDEX('RAB input'!BS$79:BS$128,$E1770)-INDEX('RAB input'!BS$133:BS$182,$E1770))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1770)-INDEX('RAB input'!BT$79:BT$128,$E1770)-INDEX('RAB input'!BT$133:BT$182,$E1770))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1770)-INDEX('RAB input'!BU$79:BU$128,$E1770)-INDEX('RAB input'!BU$133:BU$182,$E1770))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,{"$f":"E1785","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1792)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=M$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:L1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:L1793)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:L1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=N$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:M1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:M1793)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:M1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=O$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:N1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:N1793)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:N1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=P$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:O1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:O1793)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:O1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=Q$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:P1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:P1793)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:P1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=R$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:Q1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Q1793)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Q1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=S$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:R1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:R1793)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:R1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=T$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:S1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:S1793)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:S1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=U$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:T1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:T1793)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:T1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=V$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:U1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:U1793)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:U1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=W$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:V1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:V1793)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:V1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=X$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:W1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:W1793)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:W1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=Y$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:X1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:X1793)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:X1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=Z$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:Y1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Y1793)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Y1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AA$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:Z1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Z1793)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:Z1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AB$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AA1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AA1793)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AA1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AC$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AB1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AB1793)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AB1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AD$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AC1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AC1793)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AC1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AE$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AD1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AD1793)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AD1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AF$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AE1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AE1793)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AE1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AG$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AF1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AF1793)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AF1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AH$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AG1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AG1793)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AG1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AI$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AH1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AH1793)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AH1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AJ$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AI1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AI1793)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AI1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AK$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AJ1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AJ1793)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AJ1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AL$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AK1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AK1793)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AK1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AM$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AL1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AL1793)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AL1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AN$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AM1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AM1793)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AM1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AO$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AN1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AN1793)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AN1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AP$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AO1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AO1793)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AO1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AQ$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AP1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AP1793)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AP1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AR$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AQ1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AQ1793)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AQ1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AS$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AR1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AR1793)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AR1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AT$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AS1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AS1793)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AS1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AU$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AT1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AT1793)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AT1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AV$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AU1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AU1793)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AU1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AW$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AV1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AV1793)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AV1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AX$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AW1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AW1793)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AW1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AY$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AX1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AX1793)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AX1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=AZ$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AY1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AY1793)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AY1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BA$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:AZ1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AZ1793)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:AZ1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BB$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BA1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BA1793)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BA1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BC$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BB1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BB1793)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BB1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BD$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BC1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BC1793)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BC1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BE$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BD1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BD1793)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BD1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BF$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BE1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BE1793)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BE1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BG$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BF1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BF1793)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BF1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BH$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BG1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BG1793)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BG1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BI$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BH1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BH1793)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BH1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BJ$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BI1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BI1793)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BI1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BK$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BJ1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BJ1793)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BJ1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BL$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BK1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BK1793)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BK1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BM$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BL1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BL1793)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BL1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BN$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BM1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BM1793)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BM1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BO$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BN1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BN1793)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BN1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BP$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BO1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BO1793)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BO1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BQ$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BP1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BP1793)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BP1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BR$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BQ1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BQ1793)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BQ1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BS$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BR1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BR1793)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BR1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BT$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BS1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BS1793)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BS1793)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1792)+$E1780>=BU$5, 0,\nIF(AND(OFFSET($G1772, -$E1780, $E1792)<>0, OFFSET($G1774, -$E1780, $E1792)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)-SUM($G1793:BT1793)),\nIF(AND(OFFSET($G1772, -$E1780, $E1792)=0, OFFSET($G1774, -$E1780, $E1792)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1775, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BT1793)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1792)<OFFSET($G1773, -$E1780, $E1792)+$E1792, IFERROR(OFFSET($G1772, -$E1780, $E1792)/OFFSET($G1773, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)/OFFSET($G1775, -$E1780, $E1792), 0), OFFSET($G1772, -$E1780, $E1792)+OFFSET($G1774, -$E1780, $E1792)-SUM($G1793:BT1793)))))), 0)","v":0}]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1824)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>K$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:J1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>L$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:K1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>M$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:L1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>N$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:M1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>O$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:N1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>P$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:O1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>Q$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:P1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>R$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:Q1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>S$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:R1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>T$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:S1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>U$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:T1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>V$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:U1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>W$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:V1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>X$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:W1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>Y$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:X1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>Z$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:Y1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AA$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:Z1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AB$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AA1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AC$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AB1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AD$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AC1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AE$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AD1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AF$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AE1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AG$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AF1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AH$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AG1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AI$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AH1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AJ$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AI1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AK$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AJ1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AL$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AK1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AM$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AL1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AN$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AM1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AO$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AN1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AP$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AO1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AQ$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AP1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AR$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AQ1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AS$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AR1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AT$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AS1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AU$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AT1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AV$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AU1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AW$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AV1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AX$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AW1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AY$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AX1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>AZ$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AY1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BA$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:AZ1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BB$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BA1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BC$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BB1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BD$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BC1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BE$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BD1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BF$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BE1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BG$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BF1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BH$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BG1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BI$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BH1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BJ$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BI1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BK$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BJ1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BL$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BK1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BM$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BL1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BN$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BM1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BO$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BN1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BP$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BO1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BQ$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BP1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BR$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BQ1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BS$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BR1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BT$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BS1824))))","v":0},{"$f":"IF(OFFSET($G1815, -$E1824, $E1824)=\"n/a\",0,IF(OFFSET($G1815,-$E1824,$E1824)+$E1824>BU$5,IFERROR((OFFSET($G1814,-$E1824,$E1824)/(OFFSET($G1815,-$E1824,$E1824))),0),(OFFSET($G1814,-$E1824,$E1824)-SUM($G1824:BT1824))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1823)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(J$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:I1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(K$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:J1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(L$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:K1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(M$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:L1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(N$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:M1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(O$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:N1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(P$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:O1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:P1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(R$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:Q1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(S$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:R1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(T$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:S1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(U$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:T1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(V$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:U1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(W$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:V1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(X$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:W1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:X1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:Y1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:Z1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AA1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AB1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AC1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AD1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AE1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AF1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AG1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AH1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AI1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AJ1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AK1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AL1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AM1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AN1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AO1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AP1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AQ1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AR1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AS1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AT1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AU1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AV1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AW1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AX1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AY1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:AZ1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BA1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BB1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BC1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BD1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BE1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BF1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BG1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BH1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BI1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BJ1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BK1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BL1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BM1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BN1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BO1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BP1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BQ1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BR1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BS1839)))","v":0},{"$f":"IF(OR(OFFSET($G1818, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=0, OFFSET($G1819, -$E1822, $E1823)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1819, -$E1822, $E1823)+$E1823, IFERROR(OFFSET($G1818, -$E1822, $E1823)/OFFSET($G1819, -$E1822, $E1823), 0), OFFSET($G1818, -$E1822, $E1823)-SUM($G1839:BT1839)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1854<>0, IF(G1853<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1852)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1854<>0, IF(H1853<>\"n/a\", H1853-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1854<>0, IF(I1853<>\"n/a\", I1853-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1854<>0, IF(J1853<>\"n/a\", J1853-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1854<>0, IF(K1853<>\"n/a\", K1853-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1854<>0, IF(L1853<>\"n/a\", L1853-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1854<>0, IF(M1853<>\"n/a\", M1853-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1854<>0, IF(N1853<>\"n/a\", N1853-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1854<>0, IF(O1853<>\"n/a\", O1853-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1854<>0, IF(P1853<>\"n/a\", P1853-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1854<>0, IF(Q1853<>\"n/a\", Q1853-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1854<>0, IF(R1853<>\"n/a\", R1853-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1854<>0, IF(S1853<>\"n/a\", S1853-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1854<>0, IF(T1853<>\"n/a\", T1853-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1854<>0, IF(U1853<>\"n/a\", U1853-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1854<>0, IF(V1853<>\"n/a\", V1853-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1854<>0, IF(W1853<>\"n/a\", W1853-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1854<>0, IF(X1853<>\"n/a\", X1853-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1854<>0, IF(Y1853<>\"n/a\", Y1853-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1854<>0, IF(Z1853<>\"n/a\", Z1853-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1854<>0, IF(AA1853<>\"n/a\", AA1853-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1854<>0, IF(AB1853<>\"n/a\", AB1853-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1854<>0, IF(AC1853<>\"n/a\", AC1853-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1854<>0, IF(AD1853<>\"n/a\", AD1853-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1854<>0, IF(AE1853<>\"n/a\", AE1853-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1854<>0, IF(AF1853<>\"n/a\", AF1853-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1854<>0, IF(AG1853<>\"n/a\", AG1853-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1854<>0, IF(AH1853<>\"n/a\", AH1853-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1854<>0, IF(AI1853<>\"n/a\", AI1853-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1854<>0, IF(AJ1853<>\"n/a\", AJ1853-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1854<>0, IF(AK1853<>\"n/a\", AK1853-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1854<>0, IF(AL1853<>\"n/a\", AL1853-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1854<>0, IF(AM1853<>\"n/a\", AM1853-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1854<>0, IF(AN1853<>\"n/a\", AN1853-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1854<>0, IF(AO1853<>\"n/a\", AO1853-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1854<>0, IF(AP1853<>\"n/a\", AP1853-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1854<>0, IF(AQ1853<>\"n/a\", AQ1853-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1854<>0, IF(AR1853<>\"n/a\", AR1853-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1854<>0, IF(AS1853<>\"n/a\", AS1853-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1854<>0, IF(AT1853<>\"n/a\", AT1853-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1854<>0, IF(AU1853<>\"n/a\", AU1853-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1854<>0, IF(AV1853<>\"n/a\", AV1853-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1854<>0, IF(AW1853<>\"n/a\", AW1853-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1854<>0, IF(AX1853<>\"n/a\", AX1853-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1854<>0, IF(AY1853<>\"n/a\", AY1853-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1854<>0, IF(AZ1853<>\"n/a\", AZ1853-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1854<>0, IF(BA1853<>\"n/a\", BA1853-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1854<>0, IF(BB1853<>\"n/a\", BB1853-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1854<>0, IF(BC1853<>\"n/a\", BC1853-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1854<>0, IF(BD1853<>\"n/a\", BD1853-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1854<>0, IF(BE1853<>\"n/a\", BE1853-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1854<>0, IF(BF1853<>\"n/a\", BF1853-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1854<>0, IF(BG1853<>\"n/a\", BG1853-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1854<>0, IF(BH1853<>\"n/a\", BH1853-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1854<>0, IF(BI1853<>\"n/a\", BI1853-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1854<>0, IF(BJ1853<>\"n/a\", BJ1853-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1854<>0, IF(BK1853<>\"n/a\", BK1853-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1854<>0, IF(BL1853<>\"n/a\", BL1853-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1854<>0, IF(BM1853<>\"n/a\", BM1853-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1854<>0, IF(BN1853<>\"n/a\", BN1853-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1854<>0, IF(BO1853<>\"n/a\", BO1853-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1854<>0, IF(BP1853<>\"n/a\", BP1853-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1854<>0, IF(BQ1853<>\"n/a\", BQ1853-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1854<>0, IF(BR1853<>\"n/a\", BR1853-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1854<>0, IF(BS1853<>\"n/a\", BS1853-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1854<>0, IF(BT1853<>\"n/a\", BT1853-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1854<>0, IF(BU1853<>\"n/a\", BU1853-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1867)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>M$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:L1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>N$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:M1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>O$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:N1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>P$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:O1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>Q$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:P1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>R$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:Q1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>S$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:R1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>T$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:S1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>U$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:T1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>V$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:U1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>W$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:V1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>X$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:W1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>Y$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:X1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>Z$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:Y1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AA$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:Z1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AB$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AA1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AC$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AB1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AD$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AC1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AE$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AD1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AF$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AE1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AG$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AF1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AH$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AG1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AI$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AH1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AJ$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AI1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AK$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AJ1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AL$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AK1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AM$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AL1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AN$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AM1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AO$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AN1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AP$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AO1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AQ$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AP1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AR$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AQ1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AS$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AR1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AT$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AS1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AU$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AT1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AV$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AU1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AW$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AV1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AX$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AW1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AY$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AX1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>AZ$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AY1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BA$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:AZ1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BB$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BA1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BC$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BB1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BD$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BC1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BE$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BD1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BF$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BE1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BG$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BF1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BH$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BG1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BI$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BH1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BJ$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BI1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BK$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BJ1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BL$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BK1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BM$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BL1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BN$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BM1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BO$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BN1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BP$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BO1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BQ$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BP1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BR$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BQ1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BS$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BR1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BT$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BS1867))))","v":0},{"$f":"IF(OFFSET($G1858, -$E1867, $E1867)=\"n/a\",0,IF(OFFSET($G1858,-$E1867,$E1867)+$E1867>BU$5,IFERROR((OFFSET($G1857,-$E1867,$E1867)/(OFFSET($G1858,-$E1867,$E1867))),0),(OFFSET($G1857,-$E1867,$E1867)-SUM($G1867:BT1867))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1870)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(P$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:O1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:P1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(R$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:Q1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(S$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:R1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(T$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:S1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(U$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:T1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(V$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:U1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(W$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:V1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(X$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:W1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:X1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:Y1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:Z1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AA1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AB1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AC1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AD1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AE1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AF1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AG1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AH1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AI1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AJ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AK1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AL1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AM1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AN1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AO1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AP1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AQ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AR1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AS1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AT1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AU1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AV1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AW1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AX1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AY1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:AZ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BA1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BB1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BC1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BD1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BE1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BF1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BG1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BH1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BI1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BJ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BK1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BL1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BM1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BN1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BO1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BP1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BQ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BR1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BS1886)))","v":0},{"$f":"IF(OR(OFFSET($G1865, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=0, OFFSET($G1866, -$E1869, $E1870)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1866, -$E1869, $E1870)+$E1870, IFERROR(OFFSET($G1865, -$E1869, $E1870)/OFFSET($G1866, -$E1869, $E1870), 0), OFFSET($G1865, -$E1869, $E1870)-SUM($G1886:BT1886)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1871)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:P1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(R$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:Q1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(S$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:R1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(T$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:S1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(U$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:T1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(V$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:U1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(W$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:V1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(X$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:W1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:X1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:Y1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:Z1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AA1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AB1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AC1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AD1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AE1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AF1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AG1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AH1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AI1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AJ1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AK1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AL1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AM1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AN1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AO1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AP1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AQ1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AR1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AS1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AT1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AU1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AV1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AW1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AX1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AY1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:AZ1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BA1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BB1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BC1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BD1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BE1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BF1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BG1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BH1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BI1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BJ1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BK1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BL1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BM1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BN1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BO1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BP1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BQ1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BR1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BS1887)))","v":0},{"$f":"IF(OR(OFFSET($G1866, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=0, OFFSET($G1867, -$E1870, $E1871)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1867, -$E1870, $E1871)+$E1871, IFERROR(OFFSET($G1866, -$E1870, $E1871)/OFFSET($G1867, -$E1870, $E1871), 0), OFFSET($G1866, -$E1870, $E1871)-SUM($G1887:BT1887)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1949)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>M$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:L1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>N$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:M1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>O$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:N1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>P$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:O1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Q$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:P1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>R$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Q1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>S$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:R1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>T$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:S1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>U$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:T1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>V$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:U1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>W$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:V1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>X$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:W1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Y$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:X1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>Z$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Y1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:Z1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AT1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AV$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AU1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AW$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AV1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AX$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AW1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AY$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AX1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>AZ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AY1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BA$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:AZ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BB$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BA1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BC$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BB1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BD$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BC1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BE$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BD1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BF$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BE1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BG$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BF1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BH$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BG1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BI$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BH1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BJ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BI1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BK$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BJ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BL$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BK1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BM$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BL1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BN$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BM1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BO$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BN1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BP$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BO1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BQ$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BP1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BR$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BQ1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BS$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BR1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BT$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BS1949))))","v":0},{"$f":"IF(OFFSET($G1940, -$E1949, $E1949)=\"n/a\",0,IF(OFFSET($G1940,-$E1949,$E1949)+$E1949>BU$5,IFERROR((OFFSET($G1939,-$E1949,$E1949)/(OFFSET($G1940,-$E1949,$E1949))),0),(OFFSET($G1939,-$E1949,$E1949)-SUM($G1949:BT1949))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1949)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(M$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:L1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(N$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:M1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(O$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:N1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(P$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:O1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:P1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(R$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:Q1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(S$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:R1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(T$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:S1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(U$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:T1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(V$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:U1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(W$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:V1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(X$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:W1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:X1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:Y1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:Z1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AA1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AB1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AC1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AD1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AE1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AF1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AG1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AH1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AI1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AJ1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AK1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AL1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AM1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AN1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AO1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AP1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AQ1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AR1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AS1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AT1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AU1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AV1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AW1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AX1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AY1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:AZ1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BA1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BB1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BC1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BD1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BE1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BF1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BG1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BH1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BI1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BJ1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BK1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BL1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BM1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BN1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BO1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BP1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BQ1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BR1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BS1965)))","v":0},{"$f":"IF(OR(OFFSET($G1944, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=0, OFFSET($G1945, -$E1948, $E1949)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1945, -$E1948, $E1949)+$E1949, IFERROR(OFFSET($G1944, -$E1948, $E1949)/OFFSET($G1945, -$E1948, $E1949), 0), OFFSET($G1944, -$E1948, $E1949)-SUM($G1965:BT1965)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1979<>0, IF(G1976<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1975)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1979<>0, IF(H1976<>\"n/a\", H1976-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1979<>0, IF(I1976<>\"n/a\", I1976-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1979<>0, IF(J1976<>\"n/a\", J1976-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1979<>0, IF(K1976<>\"n/a\", K1976-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1979<>0, IF(L1976<>\"n/a\", L1976-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1979<>0, IF(M1976<>\"n/a\", M1976-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1979<>0, IF(N1976<>\"n/a\", N1976-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1979<>0, IF(O1976<>\"n/a\", O1976-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1979<>0, IF(P1976<>\"n/a\", P1976-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1979<>0, IF(Q1976<>\"n/a\", Q1976-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1979<>0, IF(R1976<>\"n/a\", R1976-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1979<>0, IF(S1976<>\"n/a\", S1976-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1979<>0, IF(T1976<>\"n/a\", T1976-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1979<>0, IF(U1976<>\"n/a\", U1976-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1979<>0, IF(V1976<>\"n/a\", V1976-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1979<>0, IF(W1976<>\"n/a\", W1976-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1979<>0, IF(X1976<>\"n/a\", X1976-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1979<>0, IF(Y1976<>\"n/a\", Y1976-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1979<>0, IF(Z1976<>\"n/a\", Z1976-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1979<>0, IF(AA1976<>\"n/a\", AA1976-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1979<>0, IF(AB1976<>\"n/a\", AB1976-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1979<>0, IF(AC1976<>\"n/a\", AC1976-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1979<>0, IF(AD1976<>\"n/a\", AD1976-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1979<>0, IF(AE1976<>\"n/a\", AE1976-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1979<>0, IF(AF1976<>\"n/a\", AF1976-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1979<>0, IF(AG1976<>\"n/a\", AG1976-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1979<>0, IF(AH1976<>\"n/a\", AH1976-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1979<>0, IF(AI1976<>\"n/a\", AI1976-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1979<>0, IF(AJ1976<>\"n/a\", AJ1976-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1979<>0, IF(AK1976<>\"n/a\", AK1976-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1979<>0, IF(AL1976<>\"n/a\", AL1976-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1979<>0, IF(AM1976<>\"n/a\", AM1976-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1979<>0, IF(AN1976<>\"n/a\", AN1976-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1979<>0, IF(AO1976<>\"n/a\", AO1976-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1979<>0, IF(AP1976<>\"n/a\", AP1976-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1979<>0, IF(AQ1976<>\"n/a\", AQ1976-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1979<>0, IF(AR1976<>\"n/a\", AR1976-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1979<>0, IF(AS1976<>\"n/a\", AS1976-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1979<>0, IF(AT1976<>\"n/a\", AT1976-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1979<>0, IF(AU1976<>\"n/a\", AU1976-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1979<>0, IF(AV1976<>\"n/a\", AV1976-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1979<>0, IF(AW1976<>\"n/a\", AW1976-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1979<>0, IF(AX1976<>\"n/a\", AX1976-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1979<>0, IF(AY1976<>\"n/a\", AY1976-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1979<>0, IF(AZ1976<>\"n/a\", AZ1976-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1979<>0, IF(BA1976<>\"n/a\", BA1976-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1979<>0, IF(BB1976<>\"n/a\", BB1976-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1979<>0, IF(BC1976<>\"n/a\", BC1976-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1979<>0, IF(BD1976<>\"n/a\", BD1976-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1979<>0, IF(BE1976<>\"n/a\", BE1976-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1979<>0, IF(BF1976<>\"n/a\", BF1976-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1979<>0, IF(BG1976<>\"n/a\", BG1976-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1979<>0, IF(BH1976<>\"n/a\", BH1976-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1979<>0, IF(BI1976<>\"n/a\", BI1976-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1979<>0, IF(BJ1976<>\"n/a\", BJ1976-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1979<>0, IF(BK1976<>\"n/a\", BK1976-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1979<>0, IF(BL1976<>\"n/a\", BL1976-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1979<>0, IF(BM1976<>\"n/a\", BM1976-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1979<>0, IF(BN1976<>\"n/a\", BN1976-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1979<>0, IF(BO1976<>\"n/a\", BO1976-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1979<>0, IF(BP1976<>\"n/a\", BP1976-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1979<>0, IF(BQ1976<>\"n/a\", BQ1976-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1979<>0, IF(BR1976<>\"n/a\", BR1976-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1979<>0, IF(BS1976<>\"n/a\", BS1976-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1979<>0, IF(BT1976<>\"n/a\", BT1976-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1979<>0, IF(BU1976<>\"n/a\", BU1976-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1995)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>R$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:Q1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>S$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:R1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>T$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:S1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>U$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:T1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>V$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:U1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>W$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:V1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>X$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:W1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>Y$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:X1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>Z$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:Y1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AA$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:Z1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AB$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AA1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AC$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AB1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AD$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AC1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AE$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AD1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AF$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AE1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AG$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AF1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AH$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AG1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AI$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AH1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AJ$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AI1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AK$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AJ1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AL$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AK1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AM$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AL1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AN$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AM1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AO$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AN1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AP$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AO1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AQ$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AP1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AR$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AQ1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AS$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AR1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AT$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AS1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AU$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AT1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AV$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AU1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AW$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AV1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AX$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AW1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AY$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AX1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>AZ$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AY1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BA$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:AZ1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BB$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BA1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BC$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BB1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BD$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BC1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BE$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BD1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BF$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BE1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BG$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BF1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BH$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BG1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BI$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BH1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BJ$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BI1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BK$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BJ1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BL$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BK1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BM$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BL1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BN$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BM1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BO$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BN1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BP$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BO1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BQ$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BP1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BR$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BQ1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BS$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BR1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BT$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BS1995))))","v":0},{"$f":"IF(OFFSET($G1986, -$E1995, $E1995)=\"n/a\",0,IF(OFFSET($G1986,-$E1995,$E1995)+$E1995>BU$5,IFERROR((OFFSET($G1985,-$E1995,$E1995)/(OFFSET($G1986,-$E1995,$E1995))),0),(OFFSET($G1985,-$E1995,$E1995)-SUM($G1995:BT1995))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1975, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"In-house software - depreciation"},null,{"$f":"SUM(H1985:H2012)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1985:AN2012)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1985:BT2012)","v":0},{"$f":"SUM(BU1985:BU2012)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>H$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:G2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>I$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:H2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>J$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:I2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>K$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:J2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>L$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:K2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>M$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:L2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>N$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:M2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>O$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:N2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>P$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:O2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>Q$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:P2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>R$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:Q2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>S$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:R2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>T$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:S2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>U$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:T2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>V$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:U2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>W$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:V2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>X$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:W2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>Y$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:X2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>Z$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:Y2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AA$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:Z2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AB$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AA2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AC$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AB2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AD$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AC2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AE$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AD2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AF$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AE2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AG$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AF2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AH$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AG2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AI$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AH2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AJ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AI2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AK$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AJ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AL$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AK2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AM$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AL2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AN$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AM2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AO$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AN2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AP$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AO2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AQ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AP2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AR$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AQ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AS$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AR2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AT$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AS2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AU$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AT2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AV$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AU2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AW$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AV2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AX$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AW2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AY$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AX2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AZ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AY2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BA$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AZ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BB$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BA2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BC$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BB2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BD$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BC2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BE$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BD2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BF$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BE2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BG$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BF2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BH$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BG2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BI$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BH2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BJ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BI2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BK$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BJ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BL$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BK2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BM$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BL2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BN$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BM2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BO$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BN2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BP$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BO2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BQ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BP2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BR$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BQ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BS$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BR2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BT$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BS2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BU$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BT2026))))","v":0}]
[null,null,null,null,{"$f":"E2026+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2027)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>I$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:H2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>J$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:I2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>K$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:J2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>L$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:K2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>M$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:L2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>N$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:M2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>O$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:N2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>P$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:O2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>Q$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:P2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>R$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:Q2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>S$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:R2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>T$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:S2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>U$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:T2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>V$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:U2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>W$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:V2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>X$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:W2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>Y$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:X2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>Z$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:Y2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AA$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:Z2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AB$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AA2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AC$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AB2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AD$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AC2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AE$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AD2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AF$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AE2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AG$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AF2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AH$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AG2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AI$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AH2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AJ$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AI2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AK$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AJ2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AL$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AK2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AM$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AL2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AN$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AM2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AO$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AN2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AP$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AO2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AQ$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AP2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AR$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AQ2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AS$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AR2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AT$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AS2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AU$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AT2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AV$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AU2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AW$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AV2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AX$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AW2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AY$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AX2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>AZ$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AY2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BA$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:AZ2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BB$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BA2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BC$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BB2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BD$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BC2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BE$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BD2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BF$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BE2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BG$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BF2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BH$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BG2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BI$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BH2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BJ$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BI2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BK$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BJ2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BL$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BK2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BM$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BL2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BN$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BM2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BO$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BN2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BP$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BO2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BQ$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BP2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BR$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BQ2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BS$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BR2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BT$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BS2027))))","v":0},{"$f":"IF(OFFSET($G2018, -$E2027, $E2027)=\"n/a\",0,IF(OFFSET($G2018,-$E2027,$E2027)+$E2027>BU$5,IFERROR((OFFSET($G2017,-$E2027,$E2027)/(OFFSET($G2018,-$E2027,$E2027))),0),(OFFSET($G2017,-$E2027,$E2027)-SUM($G2027:BT2027))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2028)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>J$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:I2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>K$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:J2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>L$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:K2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>M$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:L2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>N$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:M2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>O$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:N2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>P$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:O2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>Q$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:P2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>R$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:Q2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>S$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:R2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>T$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:S2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>U$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:T2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>V$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:U2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>W$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:V2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>X$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:W2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>Y$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:X2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>Z$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:Y2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AA$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:Z2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AB$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AA2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AC$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AB2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AD$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AC2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AE$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AD2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AF$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AE2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AG$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AF2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AH$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AG2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AI$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AH2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AJ$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AI2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AK$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AJ2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AL$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AK2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AM$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AL2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AN$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AM2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AO$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AN2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AP$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AO2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AQ$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AP2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AR$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AQ2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AS$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AR2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AT$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AS2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AU$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AT2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AV$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AU2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AW$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AV2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AX$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AW2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AY$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AX2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>AZ$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AY2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BA$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:AZ2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BB$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BA2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BC$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BB2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BD$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BC2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BE$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BD2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BF$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BE2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BG$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BF2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BH$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BG2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BI$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BH2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BJ$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BI2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BK$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BJ2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BL$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BK2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BM$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BL2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BN$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BM2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BO$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BN2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BP$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BO2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BQ$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BP2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BR$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BQ2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BS$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BR2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BT$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BS2028))))","v":0},{"$f":"IF(OFFSET($G2019, -$E2028, $E2028)=\"n/a\",0,IF(OFFSET($G2019,-$E2028,$E2028)+$E2028>BU$5,IFERROR((OFFSET($G2018,-$E2028,$E2028)/(OFFSET($G2019,-$E2028,$E2028))),0),(OFFSET($G2018,-$E2028,$E2028)-SUM($G2028:BT2028))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2029)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>K$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:J2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>L$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:K2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>M$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:L2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>N$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:M2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>O$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:N2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>P$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:O2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>Q$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:P2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>R$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:Q2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>S$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:R2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>T$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:S2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>U$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:T2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>V$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:U2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>W$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:V2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>X$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:W2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>Y$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:X2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>Z$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:Y2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AA$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:Z2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AB$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AA2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AC$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AB2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AD$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AC2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AE$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AD2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AF$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AE2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AG$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AF2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AH$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AG2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AI$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AH2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AJ$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AI2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AK$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AJ2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AL$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AK2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AM$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AL2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AN$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AM2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AO$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AN2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AP$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AO2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AQ$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AP2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AR$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AQ2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AS$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AR2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AT$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AS2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AU$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AT2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AV$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AU2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AW$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AV2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AX$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AW2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AY$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AX2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>AZ$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AY2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BA$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:AZ2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BB$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BA2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BC$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BB2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BD$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BC2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BE$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BD2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BF$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BE2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BG$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BF2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BH$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BG2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BI$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BH2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BJ$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BI2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BK$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BJ2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BL$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BK2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BM$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BL2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BN$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BM2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BO$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BN2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BP$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BO2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BQ$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BP2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BR$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BQ2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BS$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BR2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BT$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BS2029))))","v":0},{"$f":"IF(OFFSET($G2020, -$E2029, $E2029)=\"n/a\",0,IF(OFFSET($G2020,-$E2029,$E2029)+$E2029>BU$5,IFERROR((OFFSET($G2019,-$E2029,$E2029)/(OFFSET($G2020,-$E2029,$E2029))),0),(OFFSET($G2019,-$E2029,$E2029)-SUM($G2029:BT2029))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2030)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>L$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:K2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>M$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:L2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>N$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:M2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>O$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:N2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>P$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:O2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>Q$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:P2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>R$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:Q2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>S$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:R2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>T$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:S2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>U$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:T2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>V$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:U2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>W$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:V2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>X$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:W2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>Y$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:X2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>Z$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:Y2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AA$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:Z2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AB$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AA2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AC$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AB2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AD$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AC2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AE$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AD2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AF$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AE2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AG$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AF2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AH$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AG2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AI$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AH2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AJ$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AI2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AK$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AJ2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AL$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AK2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AM$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AL2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AN$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AM2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AO$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AN2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AP$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AO2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AQ$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AP2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AR$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AQ2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AS$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AR2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AT$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AS2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AU$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AT2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AV$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AU2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AW$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AV2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AX$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AW2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AY$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AX2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>AZ$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AY2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BA$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:AZ2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BB$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BA2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BC$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BB2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BD$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BC2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BE$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BD2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BF$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BE2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BG$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BF2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BH$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BG2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BI$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BH2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BJ$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BI2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BK$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BJ2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BL$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BK2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BM$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BL2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BN$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BM2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BO$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BN2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BP$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BO2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BQ$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BP2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BR$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BQ2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BS$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BR2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BT$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BS2030))))","v":0},{"$f":"IF(OFFSET($G2021, -$E2030, $E2030)=\"n/a\",0,IF(OFFSET($G2021,-$E2030,$E2030)+$E2030>BU$5,IFERROR((OFFSET($G2020,-$E2030,$E2030)/(OFFSET($G2021,-$E2030,$E2030))),0),(OFFSET($G2020,-$E2030,$E2030)-SUM($G2030:BT2030))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2031)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>M$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:L2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>N$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:M2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>O$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:N2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>P$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:O2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>Q$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:P2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>R$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:Q2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>S$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:R2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>T$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:S2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>U$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:T2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>V$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:U2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>W$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:V2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>X$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:W2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>Y$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:X2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>Z$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:Y2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AA$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:Z2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AB$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AA2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AC$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AB2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AD$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AC2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AE$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AD2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AF$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AE2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AG$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AF2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AH$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AG2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AI$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AH2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AJ$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AI2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AK$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AJ2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AL$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AK2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AM$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AL2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AN$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AM2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AO$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AN2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AP$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AO2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AQ$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AP2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AR$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AQ2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AS$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AR2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AT$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AS2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AU$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AT2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AV$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AU2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AW$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AV2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AX$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AW2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AY$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AX2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>AZ$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AY2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BA$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:AZ2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BB$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BA2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BC$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BB2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BD$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BC2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BE$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BD2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BF$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BE2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BG$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BF2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BH$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BG2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BI$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BH2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BJ$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BI2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BK$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BJ2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BL$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BK2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BM$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BL2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BN$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BM2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BO$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BN2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BP$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BO2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BQ$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BP2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BR$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BQ2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BS$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BR2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BT$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BS2031))))","v":0},{"$f":"IF(OFFSET($G2022, -$E2031, $E2031)=\"n/a\",0,IF(OFFSET($G2022,-$E2031,$E2031)+$E2031>BU$5,IFERROR((OFFSET($G2021,-$E2031,$E2031)/(OFFSET($G2022,-$E2031,$E2031))),0),(OFFSET($G2021,-$E2031,$E2031)-SUM($G2031:BT2031))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2032)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>N$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:M2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>O$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:N2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>P$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:O2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>Q$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:P2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>R$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:Q2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>S$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:R2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>T$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:S2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>U$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:T2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>V$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:U2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>W$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:V2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>X$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:W2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>Y$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:X2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>Z$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:Y2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AA$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:Z2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AB$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AA2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AC$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AB2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AD$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AC2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AE$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AD2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AF$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AE2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AG$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AF2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AH$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AG2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AI$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AH2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AJ$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AI2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AK$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AJ2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AL$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AK2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AM$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AL2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AN$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AM2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AO$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AN2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AP$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AO2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AQ$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AP2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AR$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AQ2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AS$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AR2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AT$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AS2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AU$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AT2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AV$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AU2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AW$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AV2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AX$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AW2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AY$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AX2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>AZ$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AY2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BA$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:AZ2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BB$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BA2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BC$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BB2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BD$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BC2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BE$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BD2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BF$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BE2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BG$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BF2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BH$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BG2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BI$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BH2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BJ$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BI2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BK$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BJ2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BL$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BK2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BM$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BL2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BN$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BM2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BO$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BN2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BP$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BO2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BQ$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BP2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BR$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BQ2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BS$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BR2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BT$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BS2032))))","v":0},{"$f":"IF(OFFSET($G2023, -$E2032, $E2032)=\"n/a\",0,IF(OFFSET($G2023,-$E2032,$E2032)+$E2032>BU$5,IFERROR((OFFSET($G2022,-$E2032,$E2032)/(OFFSET($G2023,-$E2032,$E2032))),0),(OFFSET($G2022,-$E2032,$E2032)-SUM($G2032:BT2032))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2033)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>O$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:N2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>P$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:O2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>Q$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:P2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>R$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:Q2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>S$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:R2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>T$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:S2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>U$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:T2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>V$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:U2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>W$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:V2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>X$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:W2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>Y$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:X2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>Z$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:Y2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AA$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:Z2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AB$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AA2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AC$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AB2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AD$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AC2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AE$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AD2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AF$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AE2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AG$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AF2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AH$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AG2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AI$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AH2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AJ$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AI2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AK$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AJ2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AL$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AK2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AM$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AL2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AN$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AM2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AO$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AN2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AP$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AO2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AQ$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AP2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AR$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AQ2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AS$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AR2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AT$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AS2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AU$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AT2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AV$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AU2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AW$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AV2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AX$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AW2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AY$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AX2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>AZ$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AY2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BA$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:AZ2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BB$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BA2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BC$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BB2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BD$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BC2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BE$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BD2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BF$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BE2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BG$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BF2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BH$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BG2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BI$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BH2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BJ$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BI2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BK$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BJ2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BL$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BK2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BM$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BL2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BN$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BM2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BO$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BN2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BP$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BO2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BQ$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BP2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BR$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BQ2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BS$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BR2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BT$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BS2033))))","v":0},{"$f":"IF(OFFSET($G2024, -$E2033, $E2033)=\"n/a\",0,IF(OFFSET($G2024,-$E2033,$E2033)+$E2033>BU$5,IFERROR((OFFSET($G2023,-$E2033,$E2033)/(OFFSET($G2024,-$E2033,$E2033))),0),(OFFSET($G2023,-$E2033,$E2033)-SUM($G2033:BT2033))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2034)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>P$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:O2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>Q$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:P2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>R$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:Q2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>S$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:R2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>T$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:S2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>U$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:T2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>V$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:U2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>W$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:V2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>X$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:W2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>Y$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:X2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>Z$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:Y2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AA$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:Z2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AB$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AA2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AC$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AB2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AD$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AC2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AE$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AD2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AF$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AE2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AG$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AF2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AH$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AG2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AI$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AH2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AJ$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AI2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AK$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AJ2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AL$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AK2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AM$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AL2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AN$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AM2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AO$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AN2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AP$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AO2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AQ$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AP2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AR$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AQ2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AS$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AR2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AT$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AS2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AU$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AT2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AV$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AU2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AW$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AV2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AX$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AW2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AY$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AX2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>AZ$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AY2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BA$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:AZ2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BB$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BA2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BC$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BB2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BD$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BC2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BE$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BD2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BF$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BE2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BG$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BF2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BH$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BG2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BI$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BH2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BJ$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BI2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BK$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BJ2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BL$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BK2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BM$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BL2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BN$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BM2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BO$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BN2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BP$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BO2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BQ$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BP2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BR$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BQ2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BS$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BR2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BT$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BS2034))))","v":0},{"$f":"IF(OFFSET($G2025, -$E2034, $E2034)=\"n/a\",0,IF(OFFSET($G2025,-$E2034,$E2034)+$E2034>BU$5,IFERROR((OFFSET($G2024,-$E2034,$E2034)/(OFFSET($G2025,-$E2034,$E2034))),0),(OFFSET($G2024,-$E2034,$E2034)-SUM($G2034:BT2034))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2035)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>Q$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:P2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>R$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:Q2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>S$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:R2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>T$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:S2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>U$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:T2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>V$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:U2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>W$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:V2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>X$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:W2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>Y$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:X2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>Z$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:Y2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AA$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:Z2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AB$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AA2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AC$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AB2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AD$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AC2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AE$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AD2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AF$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AE2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AG$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AF2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AH$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AG2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AI$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AH2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AJ$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AI2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AK$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AJ2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AL$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AK2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AM$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AL2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AN$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AM2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AO$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AN2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AP$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AO2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AQ$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AP2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AR$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AQ2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AS$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AR2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AT$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AS2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AU$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AT2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AV$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AU2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AW$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AV2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AX$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AW2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AY$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AX2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>AZ$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AY2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BA$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:AZ2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BB$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BA2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BC$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BB2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BD$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BC2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BE$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BD2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BF$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BE2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BG$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BF2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BH$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BG2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BI$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BH2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BJ$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BI2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BK$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BJ2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BL$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BK2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BM$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BL2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BN$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BM2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BO$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BN2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BP$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BO2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BQ$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BP2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BR$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BQ2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BS$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BR2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BT$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BS2035))))","v":0},{"$f":"IF(OFFSET($G2026, -$E2035, $E2035)=\"n/a\",0,IF(OFFSET($G2026,-$E2035,$E2035)+$E2035>BU$5,IFERROR((OFFSET($G2025,-$E2035,$E2035)/(OFFSET($G2026,-$E2035,$E2035))),0),(OFFSET($G2025,-$E2035,$E2035)-SUM($G2035:BT2035))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2036)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>R$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:Q2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>S$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:R2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>T$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:S2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>U$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:T2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>V$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:U2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>W$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:V2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>X$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:W2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>Y$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:X2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>Z$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:Y2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AA$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:Z2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AB$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AA2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AC$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AB2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AD$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AC2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AE$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AD2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AF$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AE2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AG$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AF2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AH$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AG2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AI$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AH2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AJ$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AI2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AK$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AJ2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AL$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AK2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AM$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AL2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AN$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AM2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AO$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AN2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AP$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AO2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AQ$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AP2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AR$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AQ2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AS$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AR2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AT$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AS2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AU$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AT2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AV$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AU2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AW$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AV2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AX$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AW2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AY$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AX2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>AZ$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AY2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BA$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:AZ2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BB$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BA2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BC$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BB2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BD$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BC2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BE$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BD2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BF$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BE2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BG$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BF2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BH$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BG2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BI$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BH2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BJ$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BI2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BK$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BJ2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BL$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BK2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BM$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BL2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BN$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BM2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BO$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BN2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BP$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BO2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BQ$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BP2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BR$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BQ2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BS$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BR2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BT$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BS2036))))","v":0},{"$f":"IF(OFFSET($G2027, -$E2036, $E2036)=\"n/a\",0,IF(OFFSET($G2027,-$E2036,$E2036)+$E2036>BU$5,IFERROR((OFFSET($G2026,-$E2036,$E2036)/(OFFSET($G2027,-$E2036,$E2036))),0),(OFFSET($G2026,-$E2036,$E2036)-SUM($G2036:BT2036))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E2031","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2038)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=M$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:L2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:L2039)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:L2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=N$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:M2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:M2039)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:M2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=O$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:N2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:N2039)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:N2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=P$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:O2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:O2039)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:O2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=Q$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:P2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:P2039)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:P2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=R$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:Q2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Q2039)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Q2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=S$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:R2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:R2039)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:R2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=T$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:S2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:S2039)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:S2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=U$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:T2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:T2039)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:T2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=V$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:U2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:U2039)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:U2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=W$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:V2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:V2039)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:V2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=X$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:W2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:W2039)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:W2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=Y$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:X2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:X2039)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:X2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=Z$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:Y2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Y2039)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Y2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AA$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:Z2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Z2039)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:Z2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AB$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AA2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AA2039)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AA2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AC$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AB2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AB2039)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AB2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AD$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AC2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AC2039)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AC2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AE$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AD2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AD2039)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AD2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AF$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AE2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AE2039)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AE2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AG$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AF2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AF2039)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AF2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AH$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AG2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AG2039)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AG2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AI$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AH2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AH2039)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AH2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AJ$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AI2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AI2039)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AI2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AK$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AJ2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AJ2039)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AJ2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AL$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AK2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AK2039)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AK2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AM$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AL2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AL2039)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AL2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AN$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AM2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AM2039)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AM2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AO$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AN2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AN2039)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AN2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AP$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AO2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AO2039)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AO2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AQ$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AP2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AP2039)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AP2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AR$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AQ2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AQ2039)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AQ2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AS$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AR2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AR2039)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AR2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AT$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AS2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AS2039)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AS2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AU$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AT2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AT2039)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AT2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AV$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AU2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AU2039)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AU2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AW$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AV2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AV2039)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AV2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AX$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AW2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AW2039)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AW2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AY$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AX2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AX2039)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AX2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=AZ$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AY2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AY2039)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AY2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BA$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:AZ2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AZ2039)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:AZ2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BB$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BA2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BA2039)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BA2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BC$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BB2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BB2039)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BB2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BD$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BC2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BC2039)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BC2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BE$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BD2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BD2039)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BD2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BF$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BE2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BE2039)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BE2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BG$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BF2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BF2039)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BF2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BH$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BG2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BG2039)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BG2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BI$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BH2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BH2039)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BH2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BJ$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BI2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BI2039)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BI2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BK$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BJ2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BJ2039)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BJ2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BL$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BK2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BK2039)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BK2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BM$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BL2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BL2039)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BL2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BN$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BM2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BM2039)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BM2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BO$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BN2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BN2039)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BN2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BP$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BO2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BO2039)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BO2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BQ$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BP2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BP2039)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BP2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BR$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BQ2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BQ2039)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BQ2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BS$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BR2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BR2039)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BR2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BT$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BS2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BS2039)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BS2039)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2038)+$E2026>=BU$5, 0,\nIF(AND(OFFSET($G2018, -$E2026, $E2038)<>0, OFFSET($G2020, -$E2026, $E2038)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)-SUM($G2039:BT2039)),\nIF(AND(OFFSET($G2018, -$E2026, $E2038)=0, OFFSET($G2020, -$E2026, $E2038)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2021, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BT2039)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2038)<OFFSET($G2019, -$E2026, $E2038)+$E2038, IFERROR(OFFSET($G2018, -$E2026, $E2038)/OFFSET($G2019, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)/OFFSET($G2021, -$E2026, $E2038), 0), OFFSET($G2018, -$E2026, $E2038)+OFFSET($G2020, -$E2026, $E2038)-SUM($G2039:BT2039)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2039+5","v":10},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2039)","v":"Depreciation of t-1 and t-2 adjustment 2023-24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=R$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:Q2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Q2040)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Q2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=S$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:R2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:R2040)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:R2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=T$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:S2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:S2040)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:S2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=U$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:T2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:T2040)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:T2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=V$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:U2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:U2040)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:U2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=W$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:V2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:V2040)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:V2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=X$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:W2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:W2040)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:W2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=Y$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:X2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:X2040)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:X2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=Z$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:Y2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Y2040)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Y2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AA$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:Z2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Z2040)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:Z2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AB$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AA2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AA2040)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AA2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AC$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AB2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AB2040)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AB2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AD$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AC2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AC2040)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AC2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AE$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AD2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AD2040)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AD2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AF$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AE2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AE2040)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AE2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AG$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AF2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AF2040)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AF2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AH$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AG2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AG2040)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AG2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AI$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AH2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AH2040)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AH2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AJ$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AI2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AI2040)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AI2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AK$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AJ2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AJ2040)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AJ2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AL$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AK2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AK2040)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AK2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AM$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AL2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AL2040)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AL2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AN$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AM2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AM2040)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AM2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AO$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AN2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AN2040)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AN2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AP$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AO2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AO2040)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AO2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AQ$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AP2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AP2040)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AP2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AR$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AQ2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AQ2040)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AQ2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AS$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AR2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AR2040)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AR2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AT$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AS2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AS2040)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AS2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AU$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AT2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AT2040)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AT2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AV$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AU2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AU2040)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AU2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AW$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AV2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AV2040)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AV2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AX$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AW2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AW2040)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AW2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AY$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AX2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AX2040)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AX2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=AZ$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AY2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AY2040)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AY2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BA$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:AZ2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AZ2040)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:AZ2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BB$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BA2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BA2040)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BA2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BC$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BB2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BB2040)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BB2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BD$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BC2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BC2040)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BC2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BE$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BD2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BD2040)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BD2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BF$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BE2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BE2040)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BE2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BG$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BF2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BF2040)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BF2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BH$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BG2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BG2040)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BG2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BI$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BH2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BH2040)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BH2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BJ$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BI2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BI2040)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BI2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BK$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BJ2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BJ2040)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BJ2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BL$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BK2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BK2040)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BK2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BM$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BL2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BL2040)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BL2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BN$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BM2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BM2040)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BM2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BO$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BN2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BN2040)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BN2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BP$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BO2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BO2040)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BO2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BQ$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BP2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BP2040)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BP2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BR$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BQ2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BQ2040)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BQ2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BS$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BR2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BR2040)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BR2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BT$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BS2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BS2040)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BS2040)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2039)+$E2027>=BU$5, 0,\nIF(AND(OFFSET($G2019, -$E2027, $E2039)<>0, OFFSET($G2021, -$E2027, $E2039)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)-SUM($G2040:BT2040)),\nIF(AND(OFFSET($G2019, -$E2027, $E2039)=0, OFFSET($G2021, -$E2027, $E2039)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2022, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BT2040)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2039)<OFFSET($G2020, -$E2027, $E2039)+$E2039, IFERROR(OFFSET($G2019, -$E2027, $E2039)/OFFSET($G2020, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)/OFFSET($G2022, -$E2027, $E2039), 0), OFFSET($G2019, -$E2027, $E2039)+OFFSET($G2021, -$E2027, $E2039)-SUM($G2040:BT2040)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2027)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(I$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:H2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(J$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:I2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(K$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:J2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(L$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:K2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(M$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:L2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(N$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:M2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(O$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:N2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(P$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:O2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:P2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(R$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:Q2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(S$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:R2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(T$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:S2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(U$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:T2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(V$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:U2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(W$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:V2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(X$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:W2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:X2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:Y2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:Z2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AA2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AB2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AC2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AD2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AE2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AF2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AG2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AH2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AI2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AJ2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AK2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AL2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AM2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AN2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AO2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AP2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AQ2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AR2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AS2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AT2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AU2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AV2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AW2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AX2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AY2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:AZ2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BA2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BB2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BC2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BD2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BE2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BF2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BG2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BH2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BI2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BJ2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BK2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BL2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BM2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BN2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BO2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BP2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BQ2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BR2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BS2043)))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=0, OFFSET($G2023, -$E2026, $E2027)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2023, -$E2026, $E2027)+$E2027, IFERROR(OFFSET($G2022, -$E2026, $E2027)/OFFSET($G2023, -$E2026, $E2027), 0), OFFSET($G2022, -$E2026, $E2027)-SUM($G2043:BT2043)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2028)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(J$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:I2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(K$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:J2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(L$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:K2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(M$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:L2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(N$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:M2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(O$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:N2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(P$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:O2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:P2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(R$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:Q2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(S$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:R2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(T$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:S2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(U$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:T2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(V$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:U2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(W$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:V2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(X$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:W2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:X2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:Y2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:Z2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AA2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AB2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AC2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AD2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AE2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AF2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AG2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AH2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AI2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AJ2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AK2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AL2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AM2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AN2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AO2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AP2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AQ2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AR2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AS2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AT2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AU2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AV2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AW2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AX2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AY2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:AZ2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BA2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BB2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BC2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BD2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BE2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BF2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BG2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BH2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BI2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BJ2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BK2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BL2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BM2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BN2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BO2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BP2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BQ2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BR2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BS2044)))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=0, OFFSET($G2024, -$E2027, $E2028)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2024, -$E2027, $E2028)+$E2028, IFERROR(OFFSET($G2023, -$E2027, $E2028)/OFFSET($G2024, -$E2027, $E2028), 0), OFFSET($G2023, -$E2027, $E2028)-SUM($G2044:BT2044)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2029)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(K$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:J2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(L$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:K2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(M$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:L2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(N$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:M2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(O$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:N2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(P$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:O2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:P2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(R$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:Q2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(S$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:R2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(T$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:S2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(U$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:T2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(V$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:U2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(W$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:V2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(X$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:W2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:X2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:Y2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:Z2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AA2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AB2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AC2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AD2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AE2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AF2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AG2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AH2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AI2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AJ2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AK2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AL2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AM2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AN2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AO2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AP2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AQ2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AR2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AS2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AT2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AU2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AV2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AW2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AX2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AY2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:AZ2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BA2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BB2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BC2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BD2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BE2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BF2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BG2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BH2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BI2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BJ2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BK2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BL2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BM2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BN2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BO2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BP2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BQ2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BR2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BS2045)))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=0, OFFSET($G2025, -$E2028, $E2029)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2025, -$E2028, $E2029)+$E2029, IFERROR(OFFSET($G2024, -$E2028, $E2029)/OFFSET($G2025, -$E2028, $E2029), 0), OFFSET($G2024, -$E2028, $E2029)-SUM($G2045:BT2045)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2030)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(L$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:K2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(M$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:L2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(N$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:M2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(O$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:N2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(P$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:O2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:P2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(R$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:Q2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(S$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:R2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(T$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:S2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(U$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:T2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(V$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:U2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(W$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:V2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(X$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:W2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:X2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:Y2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:Z2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AA2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AB2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AC2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AD2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AE2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AF2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AG2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AH2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AI2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AJ2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AK2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AL2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AM2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AN2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AO2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AP2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AQ2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AR2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AS2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AT2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AU2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AV2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AW2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AX2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AY2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:AZ2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BA2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BB2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BC2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BD2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BE2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BF2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BG2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BH2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BI2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BJ2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BK2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BL2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BM2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BN2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BO2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BP2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BQ2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BR2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BS2046)))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=0, OFFSET($G2026, -$E2029, $E2030)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2026, -$E2029, $E2030)+$E2030, IFERROR(OFFSET($G2025, -$E2029, $E2030)/OFFSET($G2026, -$E2029, $E2030), 0), OFFSET($G2025, -$E2029, $E2030)-SUM($G2046:BT2046)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2031)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(M$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:L2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(N$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:M2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(O$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:N2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(P$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:O2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:P2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(R$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:Q2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(S$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:R2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(T$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:S2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(U$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:T2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(V$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:U2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(W$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:V2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(X$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:W2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:X2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:Y2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:Z2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AA2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AB2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AC2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AD2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AE2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AF2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AG2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AH2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AI2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AJ2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AK2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AL2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AM2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AN2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AO2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AP2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AQ2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AR2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AS2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AT2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AU2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AV2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AW2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AX2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AY2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:AZ2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BA2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BB2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BC2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BD2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BE2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BF2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BG2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BH2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BI2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BJ2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BK2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BL2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BM2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BN2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BO2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BP2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BQ2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BR2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BS2047)))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=0, OFFSET($G2027, -$E2030, $E2031)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2027, -$E2030, $E2031)+$E2031, IFERROR(OFFSET($G2026, -$E2030, $E2031)/OFFSET($G2027, -$E2030, $E2031), 0), OFFSET($G2026, -$E2030, $E2031)-SUM($G2047:BT2047)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2032)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(N$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:M2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(O$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:N2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(P$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:O2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:P2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(R$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:Q2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(S$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:R2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(T$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:S2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(U$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:T2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(V$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:U2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(W$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:V2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(X$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:W2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:X2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:Y2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:Z2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AA2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AB2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AC2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AD2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AE2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AF2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AG2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AH2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AI2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AJ2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AK2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AL2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AM2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AN2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AO2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AP2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AQ2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AR2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AS2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AT2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AU2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AV2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AW2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AX2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AY2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:AZ2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BA2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BB2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BC2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BD2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BE2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BF2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BG2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BH2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BI2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BJ2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BK2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BL2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BM2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BN2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BO2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BP2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BQ2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BR2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BS2048)))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=0, OFFSET($G2028, -$E2031, $E2032)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2028, -$E2031, $E2032)+$E2032, IFERROR(OFFSET($G2027, -$E2031, $E2032)/OFFSET($G2028, -$E2031, $E2032), 0), OFFSET($G2027, -$E2031, $E2032)-SUM($G2048:BT2048)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2033)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(O$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:N2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(P$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:O2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:P2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(R$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:Q2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(S$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:R2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(T$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:S2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(U$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:T2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(V$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:U2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(W$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:V2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(X$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:W2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:X2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:Y2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:Z2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AA2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AB2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AC2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AD2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AE2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AF2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AG2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AH2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AI2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AJ2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AK2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AL2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AM2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AN2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AO2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AP2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AQ2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AR2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AS2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AT2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AU2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AV2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AW2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AX2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AY2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:AZ2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BA2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BB2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BC2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BD2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BE2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BF2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BG2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BH2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BI2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BJ2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BK2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BL2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BM2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BN2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BO2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BP2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BQ2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BR2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BS2049)))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=0, OFFSET($G2029, -$E2032, $E2033)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2029, -$E2032, $E2033)+$E2033, IFERROR(OFFSET($G2028, -$E2032, $E2033)/OFFSET($G2029, -$E2032, $E2033), 0), OFFSET($G2028, -$E2032, $E2033)-SUM($G2049:BT2049)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2034)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(P$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:O2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:P2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(R$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:Q2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(S$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:R2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(T$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:S2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(U$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:T2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(V$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:U2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(W$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:V2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(X$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:W2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:X2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:Y2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:Z2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AA2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AB2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AC2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AD2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AE2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AF2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AG2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AH2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AI2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AJ2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AK2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AL2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AM2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AN2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AO2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AP2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AQ2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AR2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AS2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AT2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AU2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AV2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AW2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AX2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AY2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:AZ2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BA2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BB2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BC2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BD2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BE2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BF2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BG2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BH2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BI2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BJ2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BK2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BL2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BM2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BN2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BO2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BP2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BQ2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BR2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BS2050)))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=0, OFFSET($G2030, -$E2033, $E2034)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2030, -$E2033, $E2034)+$E2034, IFERROR(OFFSET($G2029, -$E2033, $E2034)/OFFSET($G2030, -$E2033, $E2034), 0), OFFSET($G2029, -$E2033, $E2034)-SUM($G2050:BT2050)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2035)","v":"Depreciation of asset adjustments - RAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:P2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(R$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:Q2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(S$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:R2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(T$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:S2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(U$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:T2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(V$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:U2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(W$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:V2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(X$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:W2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:X2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:Y2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:Z2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AA2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AB2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AC2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AD2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AE2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AF2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AG2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AH2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AI2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AJ2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AK2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AL2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AM2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AN2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AO2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AP2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AQ2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AR2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AS2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AT2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AU2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AV2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AW2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AX2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AY2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:AZ2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BA2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BB2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BC2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BD2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BE2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BF2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BG2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BH2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BI2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BJ2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BK2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BL2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BM2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BN2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BO2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BP2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BQ2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BR2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BS2051)))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=0, OFFSET($G2031, -$E2034, $E2035)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2031, -$E2034, $E2035)+$E2035, IFERROR(OFFSET($G2030, -$E2034, $E2035)/OFFSET($G2031, -$E2034, $E2035), 0), OFFSET($G2030, -$E2034, $E2035)-SUM($G2051:BT2051)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2036)","v":"Depreciation of asset adjustments - RAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(R$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:Q2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(S$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:R2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(T$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:S2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(U$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:T2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(V$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:U2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(W$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:V2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(X$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:W2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:X2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:Y2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:Z2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AA2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AB2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AC2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AD2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AE2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AF2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AG2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AH2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AI2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AJ2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AK2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AL2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AM2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AN2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AO2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AP2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AQ2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AR2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AS2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AT2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AU2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AV2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AW2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AX2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AY2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:AZ2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BA2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BB2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BC2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BD2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BE2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BF2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BG2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BH2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BI2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BJ2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BK2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BL2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BM2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BN2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BO2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BP2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BQ2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BR2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BS2052)))","v":0},{"$f":"IF(OR(OFFSET($G2031, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=0, OFFSET($G2032, -$E2035, $E2036)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2032, -$E2035, $E2036)+$E2036, IFERROR(OFFSET($G2031, -$E2035, $E2036)/OFFSET($G2032, -$E2035, $E2036), 0), OFFSET($G2031, -$E2035, $E2036)-SUM($G2052:BT2052)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E2016, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2026:H2053)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN2026:AN2053)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2026:BT2053)","v":0},{"$f":"SUM(BU2026:BU2053)","v":0}]

{"sheet":"TAB tracking","index":5,"n_rows":1904,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AUSGRID - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2018-19"},{"$f":"'TAB input'!H$4","v":"2019-20"},{"$f":"'TAB input'!I$4","v":"2020-21"},{"$f":"'TAB input'!J$4","v":"2021-22"},{"$f":"'TAB input'!K$4","v":"2022-23"},{"$f":"'TAB input'!L$4","v":"2023-24"},{"$f":"'TAB input'!M$4","v":"2024-25"},{"$f":"'TAB input'!N$4","v":"2025-26"},{"$f":"'TAB input'!O$4","v":"2026-27"},{"$f":"'TAB input'!P$4","v":"2027-28"},{"$f":"'TAB input'!Q$4","v":"2028-29"},{"$f":"'TAB input'!R$4","v":"2029-30"},{"$f":"'TAB input'!S$4","v":"2030-31"},{"$f":"'TAB input'!T$4","v":"2031-32"},{"$f":"'TAB input'!U$4","v":"2032-33"},{"$f":"'TAB input'!V$4","v":"2033-34"},{"$f":"'TAB input'!W$4","v":"2034-35"},{"$f":"'TAB input'!X$4","v":"2035-36"},{"$f":"'TAB input'!Y$4","v":"2036-37"},{"$f":"'TAB input'!Z$4","v":"2037-38"},{"$f":"'TAB input'!AA$4","v":"2038-39"},{"$f":"'TAB input'!AB$4","v":"2039-40"},{"$f":"'TAB input'!AC$4","v":"2040-41"},{"$f":"'TAB input'!AD$4","v":"2041-42"},{"$f":"'TAB input'!AE$4","v":"2042-43"},{"$f":"'TAB input'!AF$4","v":"2043-44"},{"$f":"'TAB input'!AG$4","v":"2044-45"},{"$f":"'TAB input'!AH$4","v":"2045-46"},{"$f":"'TAB input'!AI$4","v":"2046-47"},{"$f":"'TAB input'!AJ$4","v":"2047-48"},{"$f":"'TAB input'!AK$4","v":"2048-49"},{"$f":"'TAB input'!AL$4","v":"2049-50"},{"$f":"'TAB input'!AM$4","v":"2050-51"},{"$f":"'TAB input'!AN$4","v":"2051-52"},{"$f":"'TAB input'!AO$4","v":"2052-53"},{"$f":"'TAB input'!AP$4","v":"2053-54"},{"$f":"'TAB input'!AQ$4","v":"2054-55"},{"$f":"'TAB input'!AR$4","v":"2055-56"},{"$f":"'TAB input'!AS$4","v":"2056-57"},{"$f":"'TAB input'!AT$4","v":"2057-58"},{"$f":"'TAB input'!AU$4","v":"2058-59"},{"$f":"'TAB input'!AV$4","v":"2059-60"},{"$f":"'TAB input'!AW$4","v":"2060-61"},{"$f":"'TAB input'!AX$4","v":"2061-62"},{"$f":"'TAB input'!AY$4","v":"2062-63"},{"$f":"'TAB input'!AZ$4","v":"2063-64"},{"$f":"'TAB input'!BA$4","v":"2064-65"},{"$f":"'TAB input'!BB$4","v":"2065-66"},{"$f":"'TAB input'!BC$4","v":"2066-67"},{"$f":"'TAB input'!BD$4","v":"2067-68"},{"$f":"'TAB input'!BE$4","v":"2068-69"},{"$f":"'TAB input'!BF$4","v":"2069-70"},{"$f":"'TAB input'!BG$4","v":"2070-71"},{"$f":"'TAB input'!BH$4","v":"2071-72"},{"$f":"'TAB input'!BI$4","v":"2072-73"},{"$f":"'TAB input'!BJ$4","v":"2073-74"},{"$f":"'TAB input'!BK$4","v":"2074-75"},{"$f":"'TAB input'!BL$4","v":"2075-76"},{"$f":"'TAB input'!BM$4","v":"2076-77"},{"$f":"'TAB input'!BN$4","v":"2077-78"},{"$f":"'TAB input'!BO$4","v":"2078-79"},{"$f":"'TAB input'!BP$4","v":"2079-80"},{"$f":"'TAB input'!BQ$4","v":"2080-81"},{"$f":"'TAB input'!BR$4","v":"2081-82"},{"$f":"'TAB input'!BS$4","v":"2082-83"},{"$f":"'TAB input'!BT$4","v":"2083-84"},{"$f":"'TAB input'!BU$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Sub-transmission lines and cables"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":1333.6307550664201},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":72.923376250000004},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":48.051553480000003},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":36.09162989},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":53.072404000000006},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":45.6476844219439},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":33.511805665465666},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":47.5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":47.5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":46.298951338166589},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":46.298951338166589}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0.44016899999999998},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":1.1758630000000001},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":1.6660140000000001},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":1.7531559999999999},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":1.9023677217363131},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":-145.65872040755519},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":30.413012268683062},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":29.308534473895413},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>G$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:G18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:H18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:I18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:J18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:K18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:L18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:M18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:N18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:O18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:P18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:R18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:S18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:T18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":39.795848913051657},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":20.36774093571421},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>I$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>H$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:H19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19))))","v":3.0704579473684213},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>I$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:I19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19))))","v":2.9411755074792243},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:J19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19))))","v":2.8173365387432576},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:K19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19))))","v":2.6987118423751202},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:L19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19))))","v":2.5850818700645886},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":2.4762363176408164},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":2.3719737358454136},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":2.2721011574940282},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":2.1764337403363845},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":2.0847944249538002},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":1.9970136070610085},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":1.9129288236058082},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":1.8323844520855639},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":1.7552314225240666},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":1.6813269415756846},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":1.6105342282461821},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":1.5427222607410798},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":1.4777655339730345},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":1.415543827279433},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":1.3559419819202987},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":1.2988496879447073},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":1.2441612800312458},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":1.1917755419246674},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":1.1415955191067864},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":1.0935283393549218},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":1.0474850408557672},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":1.0033804075565771},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":0.9611328114489317},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":0.92066406149318714},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":0.88189925890400034},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":0.84476665852909516},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":0.80919753606471212},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":0.77512606086198732},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":0.74248917408885107},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":0.71122647202195199},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":0.68128009425260683},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":0.65259461659986551},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":0.62511694853250277},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":0.59879623491008171},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":0.57358376186123616},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":0.54943286662497348},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":0.52629885118813247},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":0.50413889955915858},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":0.4829119985250887},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":0.46257886174508489},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0.44310185704002863},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0.42444493674360645},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))))","v":9.6561223109170484},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>J$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>I$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:I20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20))))","v":2.0232233044210526},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>J$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:J20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20))))","v":1.938034954761219},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:K20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20))))","v":1.8564334829817992},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:L20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20))))","v":1.7782678626457233},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:M20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20))))","v":1.7033934263237984},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:N20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20))))","v":1.6316715978470069},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":1.5629696358323959},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":1.4971603880078743},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":1.4341220558812267},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":1.3737379693178067},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":1.3158963706096884},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":1.2604902076366489},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":1.2074169357361584},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":1.1565783279156885},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":1.1078802930560807},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:X20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20))))","v":1.0612327017695089},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":1.0165492195897401},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":0.97374714718596145},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":0.93274726730444724},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":0.89347369815478639},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":0.85585375296932176},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":0.81981780547587668},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":0.78529916103478703},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":0.75223393320174348},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":0.72056092548798578},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":0.69022151809901788},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":0.66115955944221727},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":0.63332126220254492},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":0.60665510379401677},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":0.58111173100268965},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":0.55664386864468152},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":0.53320623207016848},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":0.51075544335142453},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":0.48924995099978541},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":0.46864995306295237},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":0.44891732346030183},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":0.43001554141986814},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":0.41190962388639996},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":0.39456606077539352},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":0.37795275295327158},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":0.3620389528289234},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":0.34679520744665282},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":0.33219330397521479},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":0.31820621749204775},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":0.30480806096606683},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0.29197403734644295},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0.27968039366869801},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":6.3627289559628792},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>K$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>J$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:J21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21))))","v":1.5196475743157896},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>K$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:K21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21))))","v":1.4556624132919667},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:L21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21))))","v":1.3943713643112523},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":1.3356609910770942},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":1.2794226335580587},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:O21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21))))","v":1.22555220688193},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:P21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21))))","v":1.1739500086974277},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":1.1245205346470097},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":1.0771723016092409},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":1.0318176783835886},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":0.98837272350427963},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":0.94675702988304666},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":0.90689357599323417},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":0.86870858331983503},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":0.83213137981163132},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))))","v":0.79709426908272052},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":0.76353240512134279},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":0.73138367227412837},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":0.70058857028363886},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":0.671090104166433},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":0.64283367872784647},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":0.61576699751825292},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":0.58983996604380007},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":0.56500459905248213},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":0.54121493172395663},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":0.51842693459873734},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":0.49659843208931692},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":0.47568902442239824},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":0.45566001286777097},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":0.43647432811544379},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":0.41809646166847769},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":0.40049240012454185},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":0.38362956222456118},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":0.36747673855194801},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":0.35200403377081341},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":0.33718281129625283},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":0.32298564029430538},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":0.30938624491349248},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":0.29635945565397698},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":0.28388116278433578},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":0.27192827171973216},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":0.26047866027890126},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":0.24951113774084221},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":0.23900540562543832},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":0.22894202012541987},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0.21930235612013904},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0.21006857270455426},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":4.77906002902861},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>L$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>K$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:K22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22))))","v":2.2346275368421056},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>L$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:L22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22))))","v":2.1405379563434908},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:M22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22))))","v":2.0504100423921856},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:N22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22))))","v":1.9640769879756728},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:O22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22))))","v":1.8813790095345917},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:P22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22))))","v":1.8021630512383982},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))))","v":1.7262825017125709},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:R22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22))))","v":1.6535969226930942},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:S22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22))))","v":1.5839717891060168},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":1.5172782400910265},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":1.4533928405082466},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":1.3921973524868465},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":1.3335785165926637},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":1.2774278422098146},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":1.2236414067483488},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))))","v":1.1721196633063129},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":1.1227672564302578},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":1.0754928456331942},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":1.0302089363433757},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":0.98683171797102298},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":0.94528090879329585},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":0.9054796073704201},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":0.86735415021798157},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":0.83083397547196114},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":0.79585149229419438},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":0.76234195577654396},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":0.73024334711226846},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":0.69949625881280442},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":0.67004378475752835},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":0.64183141487300066},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":0.61480693424676902},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":0.58892032648901016},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":0.56412368116315714},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":0.54037110511418196},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":0.51761863753042692},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":0.49582416858177741},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":0.47494736148359734},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":0.45494957784218254},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":0.43579380614356422},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":0.41744459325330885},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":0.39986797880053804},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":0.38303143232472597},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":0.36690379306894794},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":0.35145521230815008},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":0.33665709810570155},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0.3224820623959877},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0.30890387029510413},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))))","v":7.0275630492136187},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>M$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>L$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:L23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23))))","v":1.92200776513448},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>M$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:M23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23))))","v":1.8410811223919756},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:N23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23))))","v":1.7635619172386292},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:O23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23))))","v":1.6893066786180555},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:P23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23))))","v":1.6181779763604529},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))))","v":1.5500441668294866},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:R23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23))))","v":1.4847791492787714},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:S23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23))))","v":1.4222621324670337},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:T23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23))))","v":1.3623774111000007},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:U23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23))))","v":1.3050141516852638},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":1.2500661874037791},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":1.1974318216183568},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":1.1470136396554786},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":1.0987183285120901},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":1.0524565041536862},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))))","v":1.0081425460840574},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":0.96569443888051809},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":0.9250336204013383},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":0.88608483638443991},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":0.84877600116825291},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":0.81303806427695802},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":0.77880488262319136},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":0.74601309809168848},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":0.71460202027730169},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":0.68451351416036266},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":0.65569189251150539},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":0.62808381282681036},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":0.60163817860252378},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":0.57630604476662795},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":0.5520405270922436},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":0.52879671542520168},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":0.50653159056519326},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":0.48520394464665867},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":0.46477430487206262},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":0.44520486045639668},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":0.42645939264770616},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":0.40850320769411852},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":0.39130307263331354},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":0.37482715378559511},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":0.35904495783672791},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":0.3439272754014972},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":0.32944612696353937},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":0.31557471109139035},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":0.30228735483491065},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":0.28955946621028283},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0.27736748868563926},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0.26568885758308597},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))))","v":6.044421510015205},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E24)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>N$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>M$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:M24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>N$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:N24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:O24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:P24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:R24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:S24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:T24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:U24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:V24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:W24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:X24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E25)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>O$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>N$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:N25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>O$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:O25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:P25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:R25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:S25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:T25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:U25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:V25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:W25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:X25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E26)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>P$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>O$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:O26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>P$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:P26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:R26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:S26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:T26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:U26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:V26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:W26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:X26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E27)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Q$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>P$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:P27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Q$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:R27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:S27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:T27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:U27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:V27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:W27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:X27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E28)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>R$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Q$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>R$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:R28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:S28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:T28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:U28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:V28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:W28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:X28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:H31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:H31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:H31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:I31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:I31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:I31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:J31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:J31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:J31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:K31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:K31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:K31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:L31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:L31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:L31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:M31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:M31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:M31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:N31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:N31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:N31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:O31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:O31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:O31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:P31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:P31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:P31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:Q31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Q31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Q31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:R31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:R31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:R31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:S31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:S31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:S31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:T31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:T31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:T31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:U31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:U31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:U31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:V31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:V31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:V31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:W31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:W31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:W31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:X31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:X31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:X31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:Y31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Y31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Y31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:Z31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:Z31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:Z31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AA31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AA31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AA31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AB31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AB31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AB31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AC31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AC31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AC31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AD31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AD31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AD31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AE31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AE31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AE31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AF31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AF31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AF31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AG31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AG31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AG31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AH31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AH31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AH31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AI31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AI31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AI31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AJ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AJ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AJ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AK31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AK31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AK31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AL31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AL31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AL31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AM31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AM31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AM31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AN31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AN31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AN31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AO31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AO31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AO31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AP31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AP31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AP31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AQ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AQ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AQ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AR31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AR31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AR31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AS31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AS31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AS31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AT31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AT31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AT31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AU31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AU31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AU31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AV31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AV31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AV31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AW31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AW31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AW31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AX31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AX31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AX31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AY31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AY31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AY31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:AZ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:AZ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:AZ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BA31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BA31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BA31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BB31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BB31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BB31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BC31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BC31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BC31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BD31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BD31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BD31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BE31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BE31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BE31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BF31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BF31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BF31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BG31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BG31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BG31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BH31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BH31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BH31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BI31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BI31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BI31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BJ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BJ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BJ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BK31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BK31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BK31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BL31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BL31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BL31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BM31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BM31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BM31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BN31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BN31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BN31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BO31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BO31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BO31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BP31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BP31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BP31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BQ31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BQ31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BQ31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BR31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BR31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BR31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BS31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BS31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G31:BT31)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G31:BT31))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G31:BT31))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:I32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:I32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:I32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:J32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:J32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:J32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:K32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:K32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:K32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:L32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:L32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:L32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:M32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:M32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:M32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:N32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:N32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:N32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:O32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:O32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:O32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:P32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:P32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:P32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:Q32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Q32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Q32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:R32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:R32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:R32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:S32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:S32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:S32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:T32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:T32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:T32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:U32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:U32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:U32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:V32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:V32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:V32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:W32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:W32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:W32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:X32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:X32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:X32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:Y32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Y32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Y32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:Z32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:Z32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:Z32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AA32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AA32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AA32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AB32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AB32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AB32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AC32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AC32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AC32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AD32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AD32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AD32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AE32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AE32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AE32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AF32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AF32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AF32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AG32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AG32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AG32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AH32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AH32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AH32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AI32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AI32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AI32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AJ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AJ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AJ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AK32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AK32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AK32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AL32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AL32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AL32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AM32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AM32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AM32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AN32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AN32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AN32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AO32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AO32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AO32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AP32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AP32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AP32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AQ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AQ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AQ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AR32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AR32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AR32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AS32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AS32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AS32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AT32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AT32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AT32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AU32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AU32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AU32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AV32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AV32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AV32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AW32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AW32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AW32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AX32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AX32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AX32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AY32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AY32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AY32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:AZ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:AZ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:AZ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BA32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BA32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BA32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BB32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BB32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BB32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BC32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BC32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BC32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BD32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BD32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BD32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BE32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BE32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BE32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BF32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BF32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BF32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BG32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BG32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BG32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BH32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BH32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BH32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BI32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BI32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BI32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BJ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BJ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BJ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BK32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BK32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BK32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BL32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BL32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BL32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BM32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BM32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BM32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BN32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BN32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BN32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BO32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BO32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BO32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BP32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BP32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BP32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BQ32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BQ32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BQ32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BR32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BR32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BR32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BS32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BS32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BS32))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G32:BT32)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G32:BT32))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G32:BT32))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:J33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:J33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:J33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:K33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:K33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:K33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:L33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:L33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:L33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:M33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:M33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:M33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:N33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:N33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:N33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:O33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:O33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:O33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:P33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:P33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:P33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:Q33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Q33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Q33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:R33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:R33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:R33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:S33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:S33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:S33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:T33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:T33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:T33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:U33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:U33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:U33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:V33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:V33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:V33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:W33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:W33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:W33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:X33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:X33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:X33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:Y33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Y33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Y33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:Z33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:Z33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:Z33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AA33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AA33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AA33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AB33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AB33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AB33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AC33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AC33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AC33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AD33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AD33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AD33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AE33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AE33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AE33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AF33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AF33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AF33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AG33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AG33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AG33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AH33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AH33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AH33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AI33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AI33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AI33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AJ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AJ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AJ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AK33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AK33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AK33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AL33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AL33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AL33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AM33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AM33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AM33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AN33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AN33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AN33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AO33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AO33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AO33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AP33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AP33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AP33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AQ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AQ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AQ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AR33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AR33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AR33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AS33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AS33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AS33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AT33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AT33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AT33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AU33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AU33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AU33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AV33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AV33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AV33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AW33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AW33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AW33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AX33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AX33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AX33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AY33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AY33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AY33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:AZ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:AZ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:AZ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BA33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BA33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BA33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BB33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BB33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BB33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BC33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BC33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BC33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BD33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BD33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BD33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BE33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BE33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BE33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BF33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BF33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BF33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BG33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BG33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BG33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BH33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BH33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BH33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BI33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BI33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BI33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BJ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BJ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BJ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BK33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BK33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BK33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BL33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BL33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BL33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BM33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BM33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BM33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BN33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BN33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BN33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BO33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BO33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BO33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BP33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BP33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BP33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BQ33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BQ33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BQ33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BR33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BR33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BR33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BS33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BS33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BS33))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G33:BT33)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G33:BT33))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G33:BT33))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:K34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:K34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:K34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:L34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:L34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:L34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:M34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:M34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:M34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:N34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:N34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:N34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:O34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:O34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:O34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:P34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:P34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:P34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:Q34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Q34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Q34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:R34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:R34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:R34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:S34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:S34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:S34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:T34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:T34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:T34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:U34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:U34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:U34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:V34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:V34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:V34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:W34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:W34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:W34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:X34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:X34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:X34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:Y34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Y34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Y34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:Z34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:Z34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:Z34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AA34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AA34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AA34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AB34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AB34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AB34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AC34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AC34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AC34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AD34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AD34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AD34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AE34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AE34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AE34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AF34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AF34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AF34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AG34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AG34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AG34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AH34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AH34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AH34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AI34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AI34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AI34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AJ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AJ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AJ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AK34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AK34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AK34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AL34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AL34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AL34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AM34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AM34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AM34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AN34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AN34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AN34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AO34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AO34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AO34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AP34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AP34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AP34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AQ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AQ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AQ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AR34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AR34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AR34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AS34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AS34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AS34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AT34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AT34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AT34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AU34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AU34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AU34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AV34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AV34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AV34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AW34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AW34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AW34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AX34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AX34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AX34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AY34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AY34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AY34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:AZ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:AZ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:AZ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BA34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BA34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BA34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BB34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BB34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BB34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BC34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BC34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BC34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BD34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BD34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BD34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BE34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BE34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BE34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BF34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BF34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BF34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BG34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BG34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BG34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BH34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BH34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BH34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BI34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BI34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BI34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BJ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BJ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BJ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BK34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BK34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BK34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BL34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BL34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BL34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BM34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BM34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BM34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BN34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BN34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BN34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BO34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BO34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BO34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BP34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BP34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BP34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BQ34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BQ34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BQ34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BR34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BR34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BR34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BS34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BS34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BS34))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G34:BT34)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G34:BT34))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G34:BT34))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:L35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:L35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:L35))))","v":-9.5787105282920724},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:M35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:M35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:M35))))","v":-8.9488018271302678},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:N35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:N35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:N35))))","v":-8.3603167571166637},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:O35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:O35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:O35))))","v":-7.8105312453588915},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:P35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:P35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:P35))))","v":-7.2969003576088109},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:Q35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Q35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Q35))))","v":-6.8170465178678139},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:R35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:R35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:R35))))","v":-6.3687485026864978},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:S35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:S35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:S35))))","v":-5.9499311592137802},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:T35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:T35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:T35))))","v":-5.5586557994007331},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:U35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:U35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:U35))))","v":-5.1931112258943077},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:V35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:V35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:V35))))","v":-4.8516053480801737},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:W35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:W35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:W35))))","v":-4.5325573494657139},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:X35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:X35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:X35))))","v":-4.2344903701462737},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:Y35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Y35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Y35))))","v":-3.9560246704821451},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:Z35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:Z35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:Z35))))","v":-3.6958712443412067},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AA35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AA35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AA35))))","v":-3.4528258523431949},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AB35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AB35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AB35))))","v":-3.225763447485742},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AC35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AC35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AC35))))","v":-3.013632967348634},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AD35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AD35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AD35))))","v":-2.815452468769621},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AE35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AE35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AE35))))","v":-2.6303045824703903},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AF35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AF35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AF35))))","v":-2.4573322665923691},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AG35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AG35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AG35))))","v":-2.2957348394856343},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AH35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AH35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AH35))))","v":-2.1447642733868859},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AI35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AI35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AI35))))","v":-2.0037217318300669},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AJ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AJ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AJ35))))","v":-1.8719543347614547},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AK35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AK35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AK35))))","v":-1.748852136385068},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AL35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AL35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AL35))))","v":-1.6338453017489671},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AM35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AM35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AM35))))","v":-1.5264014690029837},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AN35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AN35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AN35))))","v":-1.4260232851178745},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AO35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AO35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AO35))))","v":-1.3322461036588522},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AP35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AP35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AP35))))","v":-18.926562444082094},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AQ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AQ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AQ35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AR35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AR35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AR35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AS35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AS35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AS35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AT35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AT35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AT35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AU35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AU35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AU35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AV35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AV35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AV35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AW35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AW35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AW35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AX35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AX35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AX35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AY35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AY35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AY35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:AZ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:AZ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:AZ35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BA35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BA35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BA35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BB35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BB35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BB35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BC35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BC35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BC35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BD35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BD35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BD35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BE35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BE35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BE35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BF35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BF35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BF35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BG35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BG35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BG35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BH35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BH35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BH35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BI35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BI35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BI35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BJ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BJ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BJ35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BK35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BK35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BK35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BL35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BL35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BL35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BM35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BM35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BM35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BN35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BN35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BN35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BO35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BO35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BO35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BP35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BP35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BP35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BQ35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BQ35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BQ35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BR35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BR35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BR35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BS35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BS35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BS35))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G35:BT35)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G35:BT35))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G35:BT35))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E24)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>N$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:M36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>M$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:M36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:M36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>O$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:N36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>N$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:N36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:N36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>P$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:O36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>O$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:O36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:O36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Q$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:P36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>P$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:P36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:P36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>R$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Q36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Q$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Q36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Q36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>S$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:R36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>R$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:R36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:R36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>T$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:S36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>S$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:S36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:S36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>U$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:T36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>T$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:T36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:T36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>V$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:U36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>U$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:U36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:U36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>W$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:V36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>V$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:V36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:V36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>X$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:W36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>W$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:W36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:W36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Y$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:X36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>X$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:X36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:X36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Z$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Y36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Y$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Y36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Y36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:Z36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Z$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:Z36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:Z36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AA36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AA36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AA36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AB36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AB36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AB36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AC36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AC36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AC36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AD36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AD36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AD36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AE36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AE36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AE36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AF36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AF36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AF36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AG36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AG36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AG36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AH36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AH36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AH36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AI36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AI36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AI36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AJ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AK36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AK36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AK36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AL36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AL36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AL36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AM36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AM36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AM36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AN36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AN36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AN36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AO36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AO36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AO36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AP36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AP36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AP36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AQ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AR36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AR36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AR36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AS36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AS36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AS36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AT36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AT36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AT36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AU36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AU36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AU36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AV36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AV36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AV36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AW36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AW36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AW36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AX36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AX36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AX36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AY36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AY36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AY36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:AZ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BA36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BA36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BA36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BB36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BB36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BB36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BC36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BC36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BC36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BD36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BD36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BD36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BE36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BE36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BE36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BF36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BF36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BF36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BG36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BG36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BG36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BH36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BH36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BH36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BI36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BI36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BI36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BJ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BK36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BK36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BK36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BL36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BL36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BL36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BM36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BM36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BM36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BN36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BN36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BN36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BO36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BO36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BO36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BP36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BP36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BP36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BQ36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BR36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BR36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BR36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BS36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BS36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BS36))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G36:BT36)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G36:BT36))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G36:BT36))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E25)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>O$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:N37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>N$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:N37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:N37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>P$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:O37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>O$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:O37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:O37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Q$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:P37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>P$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:P37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:P37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>R$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Q37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Q$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Q37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Q37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>S$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:R37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>R$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:R37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:R37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>T$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:S37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>S$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:S37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:S37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>U$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:T37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>T$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:T37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:T37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>V$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:U37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>U$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:U37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:U37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>W$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:V37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>V$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:V37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:V37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>X$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:W37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>W$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:W37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:W37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Y$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:X37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>X$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:X37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:X37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Z$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Y37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Y$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Y37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Y37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:Z37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Z$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:Z37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:Z37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AA37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AA37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AA37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AB37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AB37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AB37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AC37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AC37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AC37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AD37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AD37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AD37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AE37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AE37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AE37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AF37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AF37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AF37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AG37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AG37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AG37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AH37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AH37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AH37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AI37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AI37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AI37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AJ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AK37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AK37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AK37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AL37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AL37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AL37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AM37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AM37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AM37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AN37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AN37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AN37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AO37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AO37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AO37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AP37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AP37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AR37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AR37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AS37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AS37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AT37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AT37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AU37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AU37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AV37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AV37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AW37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AW37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AX37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AX37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AY37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AY37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BA37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BA37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BB37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BB37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BC37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BC37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BD37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BD37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BE37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BE37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BF37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BF37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BG37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BG37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BH37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BH37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BI37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BI37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BK37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BK37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BL37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BL37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BM37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BM37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BN37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BN37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BO37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BO37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BP37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BP37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BR37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BR37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BS37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BS37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G37:BT37)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G37:BT37))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G37:BT37))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E26)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>P$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:O38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>O$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:O38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:O38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Q$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:P38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>P$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:P38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:P38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>R$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Q38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Q$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Q38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Q38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>S$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:R38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>R$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:R38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:R38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>T$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:S38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>S$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:S38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:S38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>U$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:T38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>T$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:T38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:T38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>V$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:U38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>U$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:U38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:U38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>W$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:V38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>V$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:V38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:V38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>X$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:W38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>W$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:W38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:W38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Y$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:X38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>X$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:X38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:X38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Z$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Y38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Y$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Y38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Y38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:Z38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Z$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:Z38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:Z38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AA38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AA38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AA38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AB38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AB38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AB38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AC38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AC38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AC38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AD38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AD38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AD38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AE38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AE38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AE38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AF38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AF38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AF38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AG38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AG38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AG38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AH38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AH38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AH38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AI38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AI38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AI38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AJ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AK38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AK38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AK38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AL38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AL38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AL38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AM38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AM38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AM38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AN38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AN38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AN38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AO38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AO38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AO38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AP38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AP38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AP38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AR38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AR38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AS38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AS38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AT38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AT38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AU38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AU38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AV38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AV38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AW38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AW38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AX38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AX38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AY38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AY38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BA38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BA38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BB38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BB38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BC38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BC38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BD38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BD38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BE38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BE38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BF38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BF38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BG38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BG38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BH38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BH38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BI38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BI38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BK38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BK38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BL38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BL38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BM38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BM38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BN38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BN38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BO38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BO38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BP38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BP38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BR38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BR38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BS38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BS38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G38:BT38)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G38:BT38))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G38:BT38))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E27)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Q$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:P39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>P$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:P39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:P39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>R$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Q39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Q$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Q39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Q39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>S$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:R39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>R$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:R39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:R39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>T$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:S39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>S$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:S39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:S39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>U$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:T39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>T$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:T39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:T39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>V$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:U39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>U$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:U39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:U39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>W$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:V39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>V$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:V39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:V39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>X$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:W39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>W$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:W39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:W39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Y$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:X39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>X$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:X39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:X39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Z$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Y39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Y$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Y39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Y39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:Z39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Z$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:Z39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:Z39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AA39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AA39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AA39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AB39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AB39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AB39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AC39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AC39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AC39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AD39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AD39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AD39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AE39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AE39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AE39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AF39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AF39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AF39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AG39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AG39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AG39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AH39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AH39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AH39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AI39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AI39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AI39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AJ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AK39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AK39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AK39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AL39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AL39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AL39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AM39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AM39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AM39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AN39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AN39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AN39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AO39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AO39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AO39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AP39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AP39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AP39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AQ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AR39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AR39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AS39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AS39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AT39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AT39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AU39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AU39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AV39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AV39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AW39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AW39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AX39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AX39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AY39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AY39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BA39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BA39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BB39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BB39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BC39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BC39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BD39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BD39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BE39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BE39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BF39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BF39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BG39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BG39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BH39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BH39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BI39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BI39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BK39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BK39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BL39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BL39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BM39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BM39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BN39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BN39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BO39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BO39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BP39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BP39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BR39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BR39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BS39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BS39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G39:BT39)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G39:BT39))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G39:BT39))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E28)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>R$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Q40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Q$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Q40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Q40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>S$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:R40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>R$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:R40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:R40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>T$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:S40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>S$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:S40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:S40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>U$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:T40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>T$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:T40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:T40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>V$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:U40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>U$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:U40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:U40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>W$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:V40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>V$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:V40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:V40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>X$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:W40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>W$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:W40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:W40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Y$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:X40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>X$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:X40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:X40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Z$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Y40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Y$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Y40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Y40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:Z40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Z$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:Z40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:Z40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AA40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AA40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AA40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AB40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AB40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AB40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AC40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AC40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AC40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AD40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AD40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AD40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AE40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AE40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AE40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AF40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AF40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AF40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AG40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AG40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AG40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AH40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AH40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AH40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AI40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AI40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AI40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AJ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AK40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AK40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AK40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AL40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AL40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AL40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AM40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AM40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AM40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AN40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AN40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AN40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AO40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AO40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AO40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AP40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AP40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AP40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AQ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AR40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AR40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AR40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AS40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AS40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AT40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AT40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AU40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AU40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AV40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AV40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AW40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AW40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AX40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AX40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AY40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AY40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BA40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BA40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BB40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BB40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BC40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BC40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BD40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BD40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BE40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BE40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BF40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BF40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BG40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BG40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BH40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BH40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BI40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BI40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BK40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BK40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BL40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BL40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BM40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BM40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BN40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BN40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BO40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BO40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BP40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BP40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BR40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BR40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BS40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BS40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G40:BT40)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G40:BT40))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G40:BT40))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Sub-transmission lines and cables - tax depreciation"},null,{"$f":"SUM(H18:H41)+H10","v":40.236017913051654},44.042169860420081,46.426261724951928,47.824023980871921,49.943651910278959,40.037405203259134,40.253828985747262,40.446239028399773,40.616626356053757,40.766833720083376,40.898566079207932,41.013400360325079,41.112794548010008,41.198096148068437,41.270550067494128,41.331305950346717,41.381425006419072,41.421886367092895,41.45359300047545,41.477377215757194,41.494005784721651,41.504184706462766,41.508563639614735,41.507740024765894,41.502262918202639,41.492636556707126,41.479323671803435,41.462748570607971,41.443299999282978,41.42133380401215,41.397175403410785,41.371122085341867,{"$f":"SUM(AN18:AN41)+AN10","v":41.34344514023357},21.886283864836592,1.4883383752449775,-16.224739416921583,2.5880620575958577,2.4790910235918213,2.3747082436511131,2.2747205281289613,2.1789428216814257,2.0871978607685233,1.9993158455782694,1.9151341257644476,1.8344968994164705,1.7572549247041982,1.6832652436640212,1.6123909176150097,10.794049513646499,7.1848390572737042,5.3653313880093538,7.293251906796705,6.044421510015205,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT41)+BT10","v":0},{"$f":"SUM(BU18:BU41)+BU10","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E45","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E45, 'TAB input'!$D$18:$D$67, 0))","v":"Cable tunnel (dx)"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E45)","v":129.09410006074202},{"$f":"INDEX('TAB input'!H$18:H$67, $E45)-INDEX('TAB input'!H$72:H$121, $E45)-INDEX('TAB input'!H$126:H$175, $E45)","v":0.24626729},{"$f":"INDEX('TAB input'!I$18:I$67, $E45)-INDEX('TAB input'!I$72:I$121, $E45)-INDEX('TAB input'!I$126:I$175, $E45)","v":0.63749798999999996},{"$f":"INDEX('TAB input'!J$18:J$67, $E45)-INDEX('TAB input'!J$72:J$121, $E45)-INDEX('TAB input'!J$126:J$175, $E45)","v":0.74982196000000001},{"$f":"INDEX('TAB input'!K$18:K$67, $E45)-INDEX('TAB input'!K$72:K$121, $E45)-INDEX('TAB input'!K$126:K$175, $E45)","v":0.45805499999999999},{"$f":"INDEX('TAB input'!L$18:L$67, $E45)-INDEX('TAB input'!L$72:L$121, $E45)-INDEX('TAB input'!L$126:L$175, $E45)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E45)-INDEX('TAB input'!M$72:M$121, $E45)-INDEX('TAB input'!M$126:M$175, $E45)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E45)-INDEX('TAB input'!N$72:N$121, $E45)-INDEX('TAB input'!N$126:N$175, $E45)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E45)-INDEX('TAB input'!O$72:O$121, $E45)-INDEX('TAB input'!O$126:O$175, $E45)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E45)-INDEX('TAB input'!P$72:P$121, $E45)-INDEX('TAB input'!P$126:P$175, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E45)-INDEX('TAB input'!Q$72:Q$121, $E45)-INDEX('TAB input'!Q$126:Q$175, $E45)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E45)-INDEX('TAB input'!R$72:R$121, $E45)-INDEX('TAB input'!R$126:R$175, $E45)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E45)-INDEX('TAB input'!S$72:S$121, $E45)-INDEX('TAB input'!S$126:S$175, $E45)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E45)-INDEX('TAB input'!T$72:T$121, $E45)-INDEX('TAB input'!T$126:T$175, $E45)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E45)-INDEX('TAB input'!U$72:U$121, $E45)-INDEX('TAB input'!U$126:U$175, $E45)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E45)-INDEX('TAB input'!V$72:V$121, $E45)-INDEX('TAB input'!V$126:V$175, $E45)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E45)-INDEX('TAB input'!W$72:W$121, $E45)-INDEX('TAB input'!W$126:W$175, $E45)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E45)-INDEX('TAB input'!X$72:X$121, $E45)-INDEX('TAB input'!X$126:X$175, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E45)-INDEX('TAB input'!Y$72:Y$121, $E45)-INDEX('TAB input'!Y$126:Y$175, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E45)-INDEX('TAB input'!Z$72:Z$121, $E45)-INDEX('TAB input'!Z$126:Z$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E45)-INDEX('TAB input'!AA$72:AA$121, $E45)-INDEX('TAB input'!AA$126:AA$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E45)-INDEX('TAB input'!AB$72:AB$121, $E45)-INDEX('TAB input'!AB$126:AB$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E45)-INDEX('TAB input'!AC$72:AC$121, $E45)-INDEX('TAB input'!AC$126:AC$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E45)-INDEX('TAB input'!AD$72:AD$121, $E45)-INDEX('TAB input'!AD$126:AD$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E45)-INDEX('TAB input'!AE$72:AE$121, $E45)-INDEX('TAB input'!AE$126:AE$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E45)-INDEX('TAB input'!AF$72:AF$121, $E45)-INDEX('TAB input'!AF$126:AF$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E45)-INDEX('TAB input'!AG$72:AG$121, $E45)-INDEX('TAB input'!AG$126:AG$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E45)-INDEX('TAB input'!AH$72:AH$121, $E45)-INDEX('TAB input'!AH$126:AH$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E45)-INDEX('TAB input'!AI$72:AI$121, $E45)-INDEX('TAB input'!AI$126:AI$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E45)-INDEX('TAB input'!AJ$72:AJ$121, $E45)-INDEX('TAB input'!AJ$126:AJ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E45)-INDEX('TAB input'!AK$72:AK$121, $E45)-INDEX('TAB input'!AK$126:AK$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E45)-INDEX('TAB input'!AL$72:AL$121, $E45)-INDEX('TAB input'!AL$126:AL$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E45)-INDEX('TAB input'!AM$72:AM$121, $E45)-INDEX('TAB input'!AM$126:AM$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E45)-INDEX('TAB input'!AN$72:AN$121, $E45)-INDEX('TAB input'!AN$126:AN$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E45)-INDEX('TAB input'!AO$72:AO$121, $E45)-INDEX('TAB input'!AO$126:AO$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E45)-INDEX('TAB input'!AP$72:AP$121, $E45)-INDEX('TAB input'!AP$126:AP$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E45)-INDEX('TAB input'!AQ$72:AQ$121, $E45)-INDEX('TAB input'!AQ$126:AQ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E45)-INDEX('TAB input'!AR$72:AR$121, $E45)-INDEX('TAB input'!AR$126:AR$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E45)-INDEX('TAB input'!AS$72:AS$121, $E45)-INDEX('TAB input'!AS$126:AS$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E45)-INDEX('TAB input'!AT$72:AT$121, $E45)-INDEX('TAB input'!AT$126:AT$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E45)-INDEX('TAB input'!AU$72:AU$121, $E45)-INDEX('TAB input'!AU$126:AU$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E45)-INDEX('TAB input'!AV$72:AV$121, $E45)-INDEX('TAB input'!AV$126:AV$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E45)-INDEX('TAB input'!AW$72:AW$121, $E45)-INDEX('TAB input'!AW$126:AW$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E45)-INDEX('TAB input'!AX$72:AX$121, $E45)-INDEX('TAB input'!AX$126:AX$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E45)-INDEX('TAB input'!AY$72:AY$121, $E45)-INDEX('TAB input'!AY$126:AY$175, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E45)-INDEX('TAB input'!AZ$72:AZ$121, $E45)-INDEX('TAB input'!AZ$126:AZ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E45)-INDEX('TAB input'!BA$72:BA$121, $E45)-INDEX('TAB input'!BA$126:BA$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E45)-INDEX('TAB input'!BB$72:BB$121, $E45)-INDEX('TAB input'!BB$126:BB$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E45)-INDEX('TAB input'!BC$72:BC$121, $E45)-INDEX('TAB input'!BC$126:BC$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E45)-INDEX('TAB input'!BD$72:BD$121, $E45)-INDEX('TAB input'!BD$126:BD$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E45)-INDEX('TAB input'!BE$72:BE$121, $E45)-INDEX('TAB input'!BE$126:BE$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E45)-INDEX('TAB input'!BF$72:BF$121, $E45)-INDEX('TAB input'!BF$126:BF$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E45)-INDEX('TAB input'!BG$72:BG$121, $E45)-INDEX('TAB input'!BG$126:BG$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E45)-INDEX('TAB input'!BH$72:BH$121, $E45)-INDEX('TAB input'!BH$126:BH$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E45)-INDEX('TAB input'!BI$72:BI$121, $E45)-INDEX('TAB input'!BI$126:BI$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E45)-INDEX('TAB input'!BJ$72:BJ$121, $E45)-INDEX('TAB input'!BJ$126:BJ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E45)-INDEX('TAB input'!BK$72:BK$121, $E45)-INDEX('TAB input'!BK$126:BK$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E45)-INDEX('TAB input'!BL$72:BL$121, $E45)-INDEX('TAB input'!BL$126:BL$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E45)-INDEX('TAB input'!BM$72:BM$121, $E45)-INDEX('TAB input'!BM$126:BM$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E45)-INDEX('TAB input'!BN$72:BN$121, $E45)-INDEX('TAB input'!BN$126:BN$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E45)-INDEX('TAB input'!BO$72:BO$121, $E45)-INDEX('TAB input'!BO$126:BO$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E45)-INDEX('TAB input'!BP$72:BP$121, $E45)-INDEX('TAB input'!BP$126:BP$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E45)-INDEX('TAB input'!BQ$72:BQ$121, $E45)-INDEX('TAB input'!BQ$126:BQ$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E45)-INDEX('TAB input'!BR$72:BR$121, $E45)-INDEX('TAB input'!BR$126:BR$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E45)-INDEX('TAB input'!BS$72:BS$121, $E45)-INDEX('TAB input'!BS$126:BS$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E45)-INDEX('TAB input'!BT$72:BT$121, $E45)-INDEX('TAB input'!BT$126:BT$175, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E45)-INDEX('TAB input'!BU$72:BU$121, $E45)-INDEX('TAB input'!BU$126:BU$175, $E45)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E45)=\"\", IF($G45=0, 0, F46), INDEX('TAB input'!$G$180:$G$229, $E45))","v":33.905740327206217},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E45)=\"\", G46, INDEX('TAB input'!H$180:H$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E45)=\"\", H46, INDEX('TAB input'!I$180:I$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E45)=\"\", I46, INDEX('TAB input'!J$180:J$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E45)=\"\", J46, INDEX('TAB input'!K$180:K$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E45)=\"\", K46, INDEX('TAB input'!L$180:L$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E45)=\"\", L46, INDEX('TAB input'!M$180:M$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E45)=\"\", M46, INDEX('TAB input'!N$180:N$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E45)=\"\", N46, INDEX('TAB input'!O$180:O$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E45)=\"\", O46, INDEX('TAB input'!P$180:P$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E45)=\"\", P46, INDEX('TAB input'!Q$180:Q$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E45)=\"\", Q46, INDEX('TAB input'!R$180:R$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E45)=\"\", R46, INDEX('TAB input'!S$180:S$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E45)=\"\", S46, INDEX('TAB input'!T$180:T$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E45)=\"\", T46, INDEX('TAB input'!U$180:U$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E45)=\"\", U46, INDEX('TAB input'!V$180:V$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E45)=\"\", V46, INDEX('TAB input'!W$180:W$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E45)=\"\", W46, INDEX('TAB input'!X$180:X$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E45)=\"\", X46, INDEX('TAB input'!Y$180:Y$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E45)=\"\", Y46, INDEX('TAB input'!Z$180:Z$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E45)=\"\", Z46, INDEX('TAB input'!AA$180:AA$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E45)=\"\", AA46, INDEX('TAB input'!AB$180:AB$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E45)=\"\", AB46, INDEX('TAB input'!AC$180:AC$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E45)=\"\", AC46, INDEX('TAB input'!AD$180:AD$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E45)=\"\", AD46, INDEX('TAB input'!AE$180:AE$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E45)=\"\", AE46, INDEX('TAB input'!AF$180:AF$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E45)=\"\", AF46, INDEX('TAB input'!AG$180:AG$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E45)=\"\", AG46, INDEX('TAB input'!AH$180:AH$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E45)=\"\", AH46, INDEX('TAB input'!AI$180:AI$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E45)=\"\", AI46, INDEX('TAB input'!AJ$180:AJ$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E45)=\"\", AJ46, INDEX('TAB input'!AK$180:AK$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E45)=\"\", AK46, INDEX('TAB input'!AL$180:AL$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E45)=\"\", AL46, INDEX('TAB input'!AM$180:AM$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E45)=\"\", AM46, INDEX('TAB input'!AN$180:AN$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E45)=\"\", AN46, INDEX('TAB input'!AO$180:AO$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E45)=\"\", AO46, INDEX('TAB input'!AP$180:AP$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E45)=\"\", AP46, INDEX('TAB input'!AQ$180:AQ$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E45)=\"\", AQ46, INDEX('TAB input'!AR$180:AR$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E45)=\"\", AR46, INDEX('TAB input'!AS$180:AS$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E45)=\"\", AS46, INDEX('TAB input'!AT$180:AT$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E45)=\"\", AT46, INDEX('TAB input'!AU$180:AU$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E45)=\"\", AU46, INDEX('TAB input'!AV$180:AV$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E45)=\"\", AV46, INDEX('TAB input'!AW$180:AW$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E45)=\"\", AW46, INDEX('TAB input'!AX$180:AX$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E45)=\"\", AX46, INDEX('TAB input'!AY$180:AY$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E45)=\"\", AY46, INDEX('TAB input'!AZ$180:AZ$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E45)=\"\", AZ46, INDEX('TAB input'!BA$180:BA$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E45)=\"\", BA46, INDEX('TAB input'!BB$180:BB$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E45)=\"\", BB46, INDEX('TAB input'!BC$180:BC$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E45)=\"\", BC46, INDEX('TAB input'!BD$180:BD$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E45)=\"\", BD46, INDEX('TAB input'!BE$180:BE$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E45)=\"\", BE46, INDEX('TAB input'!BF$180:BF$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E45)=\"\", BF46, INDEX('TAB input'!BG$180:BG$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E45)=\"\", BG46, INDEX('TAB input'!BH$180:BH$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E45)=\"\", BH46, INDEX('TAB input'!BI$180:BI$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E45)=\"\", BI46, INDEX('TAB input'!BJ$180:BJ$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E45)=\"\", BJ46, INDEX('TAB input'!BK$180:BK$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E45)=\"\", BK46, INDEX('TAB input'!BL$180:BL$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E45)=\"\", BL46, INDEX('TAB input'!BM$180:BM$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E45)=\"\", BM46, INDEX('TAB input'!BN$180:BN$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E45)=\"\", BN46, INDEX('TAB input'!BO$180:BO$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E45)=\"\", BO46, INDEX('TAB input'!BP$180:BP$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E45)=\"\", BP46, INDEX('TAB input'!BQ$180:BQ$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E45)=\"\", BQ46, INDEX('TAB input'!BR$180:BR$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E45)=\"\", BR46, INDEX('TAB input'!BS$180:BS$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E45)=\"\", BS46, INDEX('TAB input'!BT$180:BT$229, $E45))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E45)=\"\", BT46, INDEX('TAB input'!BU$180:BU$229, $E45))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E45)=0, G47, INDEX('TAB input'!H$233:H$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E45)=0, H47, INDEX('TAB input'!I$233:I$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E45)=0, I47, INDEX('TAB input'!J$233:J$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E45)=0, J47, INDEX('TAB input'!K$233:K$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E45)=0, K47, INDEX('TAB input'!L$233:L$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E45)=0, L47, INDEX('TAB input'!M$233:M$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E45)=0, M47, INDEX('TAB input'!N$233:N$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E45)=0, N47, INDEX('TAB input'!O$233:O$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E45)=0, O47, INDEX('TAB input'!P$233:P$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E45)=0, P47, INDEX('TAB input'!Q$233:Q$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E45)=0, Q47, INDEX('TAB input'!R$233:R$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E45)=0, R47, INDEX('TAB input'!S$233:S$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E45)=0, S47, INDEX('TAB input'!T$233:T$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E45)=0, T47, INDEX('TAB input'!U$233:U$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E45)=0, U47, INDEX('TAB input'!V$233:V$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E45)=0, V47, INDEX('TAB input'!W$233:W$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E45)=0, W47, INDEX('TAB input'!X$233:X$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E45)=0, X47, INDEX('TAB input'!Y$233:Y$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E45)=0, Y47, INDEX('TAB input'!Z$233:Z$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E45)=0, Z47, INDEX('TAB input'!AA$233:AA$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E45)=0, AA47, INDEX('TAB input'!AB$233:AB$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E45)=0, AB47, INDEX('TAB input'!AC$233:AC$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E45)=0, AC47, INDEX('TAB input'!AD$233:AD$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E45)=0, AD47, INDEX('TAB input'!AE$233:AE$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E45)=0, AE47, INDEX('TAB input'!AF$233:AF$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E45)=0, AF47, INDEX('TAB input'!AG$233:AG$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E45)=0, AG47, INDEX('TAB input'!AH$233:AH$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E45)=0, AH47, INDEX('TAB input'!AI$233:AI$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E45)=0, AI47, INDEX('TAB input'!AJ$233:AJ$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E45)=0, AJ47, INDEX('TAB input'!AK$233:AK$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E45)=0, AK47, INDEX('TAB input'!AL$233:AL$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E45)=0, AL47, INDEX('TAB input'!AM$233:AM$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E45)=0, AM47, INDEX('TAB input'!AN$233:AN$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E45)=0, AN47, INDEX('TAB input'!AO$233:AO$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E45)=0, AO47, INDEX('TAB input'!AP$233:AP$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E45)=0, AP47, INDEX('TAB input'!AQ$233:AQ$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E45)=0, AQ47, INDEX('TAB input'!AR$233:AR$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E45)=0, AR47, INDEX('TAB input'!AS$233:AS$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E45)=0, AS47, INDEX('TAB input'!AT$233:AT$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E45)=0, AT47, INDEX('TAB input'!AU$233:AU$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E45)=0, AU47, INDEX('TAB input'!AV$233:AV$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E45)=0, AV47, INDEX('TAB input'!AW$233:AW$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E45)=0, AW47, INDEX('TAB input'!AX$233:AX$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E45)=0, AX47, INDEX('TAB input'!AY$233:AY$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E45)=0, AY47, INDEX('TAB input'!AZ$233:AZ$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E45)=0, AZ47, INDEX('TAB input'!BA$233:BA$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E45)=0, BA47, INDEX('TAB input'!BB$233:BB$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E45)=0, BB47, INDEX('TAB input'!BC$233:BC$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E45)=0, BC47, INDEX('TAB input'!BD$233:BD$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E45)=0, BD47, INDEX('TAB input'!BE$233:BE$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E45)=0, BE47, INDEX('TAB input'!BF$233:BF$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E45)=0, BF47, INDEX('TAB input'!BG$233:BG$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E45)=0, BG47, INDEX('TAB input'!BH$233:BH$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E45)=0, BH47, INDEX('TAB input'!BI$233:BI$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E45)=0, BI47, INDEX('TAB input'!BJ$233:BJ$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E45)=0, BJ47, INDEX('TAB input'!BK$233:BK$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E45)=0, BK47, INDEX('TAB input'!BL$233:BL$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E45)=0, BL47, INDEX('TAB input'!BM$233:BM$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E45)=0, BM47, INDEX('TAB input'!BN$233:BN$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E45)=0, BN47, INDEX('TAB input'!BO$233:BO$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E45)=0, BO47, INDEX('TAB input'!BP$233:BP$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E45)=0, BP47, INDEX('TAB input'!BQ$233:BQ$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E45)=0, BQ47, INDEX('TAB input'!BR$233:BR$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E45)=0, BR47, INDEX('TAB input'!BS$233:BS$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E45)=0, BS47, INDEX('TAB input'!BT$233:BT$282, $E45))","v":70},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E45)=0, BT47, INDEX('TAB input'!BU$233:BU$282, $E45))","v":70}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E45)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E45)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E45)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E45)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E45)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E45)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E45)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E45)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E45)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E45)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E45)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E45)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E45)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E45)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E45)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E45)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E45)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E45)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E45)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E45)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E45)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E45)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E45)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E45)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E45)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E45)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E45)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E45)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E45)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E45)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E45)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E45)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E45)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E45)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E45)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E45)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E45)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E45)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E45)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E45)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E45)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E45)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E45)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E45)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E45)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E45)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E45)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E45)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E45)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E45)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E45)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E45)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E45)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E45)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E45)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E45)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E45)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E45)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E45)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E45)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E45)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E45)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E45)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E45)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E45)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E45)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E45)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E45)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E45)=\"\", G53, INDEX('TAB input'!H$446:H$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E45)=\"\", H53, INDEX('TAB input'!I$446:I$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E45)=\"\", I53, INDEX('TAB input'!J$446:J$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E45)=\"\", J53, INDEX('TAB input'!K$446:K$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E45)=\"\", K53, INDEX('TAB input'!L$446:L$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E45)=\"\", L53, INDEX('TAB input'!M$446:M$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E45)=\"\", M53, INDEX('TAB input'!N$446:N$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E45)=\"\", N53, INDEX('TAB input'!O$446:O$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E45)=\"\", O53, INDEX('TAB input'!P$446:P$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E45)=\"\", P53, INDEX('TAB input'!Q$446:Q$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E45)=\"\", Q53, INDEX('TAB input'!R$446:R$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E45)=\"\", R53, INDEX('TAB input'!S$446:S$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E45)=\"\", S53, INDEX('TAB input'!T$446:T$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E45)=\"\", T53, INDEX('TAB input'!U$446:U$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E45)=\"\", U53, INDEX('TAB input'!V$446:V$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E45)=\"\", V53, INDEX('TAB input'!W$446:W$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E45)=\"\", W53, INDEX('TAB input'!X$446:X$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E45)=\"\", X53, INDEX('TAB input'!Y$446:Y$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E45)=\"\", Y53, INDEX('TAB input'!Z$446:Z$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E45)=\"\", Z53, INDEX('TAB input'!AA$446:AA$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E45)=\"\", AA53, INDEX('TAB input'!AB$446:AB$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E45)=\"\", AB53, INDEX('TAB input'!AC$446:AC$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E45)=\"\", AC53, INDEX('TAB input'!AD$446:AD$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E45)=\"\", AD53, INDEX('TAB input'!AE$446:AE$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E45)=\"\", AE53, INDEX('TAB input'!AF$446:AF$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E45)=\"\", AF53, INDEX('TAB input'!AG$446:AG$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E45)=\"\", AG53, INDEX('TAB input'!AH$446:AH$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E45)=\"\", AH53, INDEX('TAB input'!AI$446:AI$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E45)=\"\", AI53, INDEX('TAB input'!AJ$446:AJ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E45)=\"\", AJ53, INDEX('TAB input'!AK$446:AK$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E45)=\"\", AK53, INDEX('TAB input'!AL$446:AL$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E45)=\"\", AL53, INDEX('TAB input'!AM$446:AM$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E45)=\"\", AM53, INDEX('TAB input'!AN$446:AN$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E45)=\"\", AN53, INDEX('TAB input'!AO$446:AO$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E45)=\"\", AO53, INDEX('TAB input'!AP$446:AP$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E45)=\"\", AP53, INDEX('TAB input'!AQ$446:AQ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E45)=\"\", AQ53, INDEX('TAB input'!AR$446:AR$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E45)=\"\", AR53, INDEX('TAB input'!AS$446:AS$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E45)=\"\", AS53, INDEX('TAB input'!AT$446:AT$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E45)=\"\", AT53, INDEX('TAB input'!AU$446:AU$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E45)=\"\", AU53, INDEX('TAB input'!AV$446:AV$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E45)=\"\", AV53, INDEX('TAB input'!AW$446:AW$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E45)=\"\", AW53, INDEX('TAB input'!AX$446:AX$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E45)=\"\", AX53, INDEX('TAB input'!AY$446:AY$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E45)=\"\", AY53, INDEX('TAB input'!AZ$446:AZ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E45)=\"\", AZ53, INDEX('TAB input'!BA$446:BA$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E45)=\"\", BA53, INDEX('TAB input'!BB$446:BB$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E45)=\"\", BB53, INDEX('TAB input'!BC$446:BC$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E45)=\"\", BC53, INDEX('TAB input'!BD$446:BD$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E45)=\"\", BD53, INDEX('TAB input'!BE$446:BE$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E45)=\"\", BE53, INDEX('TAB input'!BF$446:BF$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E45)=\"\", BF53, INDEX('TAB input'!BG$446:BG$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E45)=\"\", BG53, INDEX('TAB input'!BH$446:BH$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E45)=\"\", BH53, INDEX('TAB input'!BI$446:BI$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E45)=\"\", BI53, INDEX('TAB input'!BJ$446:BJ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E45)=\"\", BJ53, INDEX('TAB input'!BK$446:BK$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E45)=\"\", BK53, INDEX('TAB input'!BL$446:BL$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E45)=\"\", BL53, INDEX('TAB input'!BM$446:BM$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E45)=\"\", BM53, INDEX('TAB input'!BN$446:BN$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E45)=\"\", BN53, INDEX('TAB input'!BO$446:BO$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E45)=\"\", BO53, INDEX('TAB input'!BP$446:BP$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E45)=\"\", BP53, INDEX('TAB input'!BQ$446:BQ$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E45)=\"\", BQ53, INDEX('TAB input'!BR$446:BR$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E45)=\"\", BR53, INDEX('TAB input'!BS$446:BS$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E45)=\"\", BS53, INDEX('TAB input'!BT$446:BT$495, $E45))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E45)=\"\", BT53, INDEX('TAB input'!BU$446:BU$495, $E45))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>H$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:G56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>G$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:G56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:G56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>I$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:H56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>H$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:H56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:H56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>J$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:I56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>I$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:I56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:I56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>K$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:J56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>J$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:J56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:J56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>L$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:K56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>K$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:K56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:K56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>M$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:L56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>L$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:L56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:L56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>N$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:M56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>M$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:M56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:M56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>O$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:N56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>N$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:N56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:N56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>P$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:O56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>O$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:O56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:O56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Q$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:P56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>P$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:P56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:P56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>R$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Q56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Q$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Q56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Q56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>S$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:R56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>R$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:R56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:R56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>T$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:S56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>S$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:S56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:S56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>U$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:T56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>T$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:T56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:T56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>V$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:U56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>U$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:U56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:U56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>W$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:V56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>V$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:V56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:V56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>X$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:W56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>W$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:W56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:W56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Y$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:X56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>X$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:X56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:X56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>Z$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Y56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Y$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Y56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Y56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AA$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Z56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>Z$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:Z56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:Z56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AB$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AA56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AA$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AA56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AA56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AC$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AB56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AB$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AB56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AB56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AD$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AC56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AC$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AC56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AC56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AE$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AD56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AD$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AD56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AD56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AF$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AE56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AE$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AE56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AE56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AG$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AF56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AF$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AF56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AF56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AH$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AG56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AG$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AG56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AG56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AI$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AH56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AH$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AH56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AH56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AJ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AI56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AI$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AI56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AI56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AK$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AJ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AJ56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AL$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AK56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AK$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AK56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AK56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AM$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AL56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AL$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AL56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AL56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AN$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AM56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AM$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AM56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AM56))))","v":3.8074408290432156},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AO$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AN56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AN$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AN56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AN56))))","v":3.4485527023159079},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AP$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AO56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AO$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AO56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AO56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AQ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AP56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AP$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AP56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AP56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AR$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AQ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AQ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AS$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AR56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AR$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AR56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AR56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AT$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AS56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AS$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AS56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AS56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AU$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AT56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AT$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AT56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AT56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AV$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AU56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AU$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AU56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AU56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AW$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AV56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AV$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AV56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AV56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AX$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AW56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AW$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AW56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AW56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AY$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AX56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AX$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AX56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AX56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>AZ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AY56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AY$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AY56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AY56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BA$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>AZ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:AZ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BB$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BA56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BA$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BA56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BA56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BC$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BB56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BB$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BB56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BB56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BD$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BC56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BC$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BC56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BC56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BE$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BD56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BD$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BD56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BD56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BF$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BE56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BE$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BE56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BE56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BG$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BF56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BF$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BF56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BF56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BH$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BG56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BG$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BG56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BG56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BI$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BH56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BH$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BH56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BH56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BJ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BI56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BI$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BI56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BI56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BK$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BJ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BJ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BL$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BK56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BK$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BK56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BK56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BM$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BL56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BL$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BL56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BL56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BN$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BM56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BM$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BM56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BM56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BO$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BN56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BN$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BN56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BN56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BP$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BO56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BO$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BO56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BO56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BQ$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BP56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BP$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BP56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BP56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BR$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BQ$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BS$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BR56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BR$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BR56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BT$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BS56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BS$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BS56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G46, -$E56, $E56)=\"n/a\",0,IF(OFFSET($G53, -$E56, $E56)=\"SL\",\nIF(OFFSET($G46,-$E56,$E56)+$E56>BU$5,IFERROR((OFFSET($G45,-$E56,$E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BT56)),\nIF(OFFSET($G46,-$E56,$E56)+$E56>BT$5,IFERROR(((OFFSET($G45,-$E56,$E56)-SUM($G56:BT56))*OFFSET($G52, -$E56, $E56)/(OFFSET($G46,-$E56,$E56))),0),OFFSET($G45,-$E56,$E56)-SUM($G56:BT56))))","v":0}]
[null,null,null,null,{"$f":"E56+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E57)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>I$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:H57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>H$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:H57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:H57))))","v":1.23133645E-2},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>J$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:I57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>I$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:I57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:I57))))","v":1.1697696274999999E-2},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>K$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:J57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>J$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:J57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:J57))))","v":1.111281146125E-2},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>L$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:K57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>K$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:K57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:K57))))","v":1.05571708881875E-2},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>M$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:L57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>L$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:L57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:L57))))","v":1.0029312343778126E-2},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>N$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:M57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>M$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:M57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:M57))))","v":9.5278467265892189E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>O$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:N57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>N$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:N57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:N57))))","v":9.051454390259759E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>P$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:O57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>O$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:O57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:O57))))","v":8.5988816707467698E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Q$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:P57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>P$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:P57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:P57))))","v":8.1689375872094315E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>R$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Q57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Q$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Q57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Q57))))","v":7.7604907078489601E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>S$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:R57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>R$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:R57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:R57))))","v":7.3724661724565129E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>T$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:S57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>S$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:S57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:S57))))","v":7.0038428638336866E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>U$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:T57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>T$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:T57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:T57))))","v":6.6536507206420032E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>V$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:U57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>U$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:U57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:U57))))","v":6.3209681846099026E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>W$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:V57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>V$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:V57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:V57))))","v":6.0049197753794083E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>X$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:W57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>W$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:W57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:W57))))","v":5.7046737866104386E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Y$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:X57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>X$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:X57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:X57))))","v":5.4194400972799161E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>Z$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Y57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Y$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Y57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Y57))))","v":5.1484680924159211E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AA$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Z57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>Z$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:Z57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:Z57))))","v":4.8910446877951253E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AB$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AA57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AA$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AA57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AA57))))","v":4.6464924534053683E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AC$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AB57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AB$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AB57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AB57))))","v":4.4141678307350997E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AD$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AC57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AC$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AC57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AC57))))","v":4.1934594391983453E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AE$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AD57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AD$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AD57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AD57))))","v":3.9837864672384272E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AF$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AE57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AE$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AE57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AE57))))","v":3.784597143876506E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AG$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AF57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AF$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AF57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AF57))))","v":3.595367286682681E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AH$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AG57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AG$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AG57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AG57))))","v":3.4155989223485462E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AI$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AH57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AH$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AH57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AH57))))","v":3.244818976231119E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AJ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AI57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AI$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AI57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AI57))))","v":3.0825780274195635E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AK$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AJ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AJ57))))","v":2.9284491260485853E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AL$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AK57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AK$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AK57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AK57))))","v":2.7820266697461556E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AM$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AL57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AL$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AL57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AL57))))","v":2.6429253362588471E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AN$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AM57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AM$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AM57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AM57))))","v":2.5107790694459051E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AO$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AN57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AN$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AN57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AN57))))","v":2.3852401159736095E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AP$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AO57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AO$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AO57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AO57))))","v":2.2659781101749292E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AQ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AP57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AP$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AP57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AP57))))","v":2.1526792046661831E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AR$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AQ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AQ57))))","v":2.0450452444328734E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AS$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AR57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AR$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AR57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AR57))))","v":1.9427929822112291E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AT$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AS57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AS$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AS57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AS57))))","v":1.8456533331006678E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AU$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AT57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AT$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AT57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AT57))))","v":1.7533706664456348E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AV$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AU57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AU$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AU57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AU57))))","v":1.6657021331233535E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AW$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AV57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AV$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AV57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AV57))))","v":1.5824170264671852E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AX$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AW57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AW$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AW57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AW57))))","v":1.5032961751438255E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AY$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AX57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AX$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AX57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AX57))))","v":1.4281313663866342E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>AZ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AY57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AY$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AY57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AY57))))","v":1.356724798067302E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BA$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>AZ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:AZ57))))","v":1.2888885581639365E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BB$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BA57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BA$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BA57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BA57))))","v":1.224444130255739E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BC$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BB57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BB$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BB57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BB57))))","v":1.163221923742952E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BD$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BC57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BC$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BC57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BC57))))","v":1.1050608275558038E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BE$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BD57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BD$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BD57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BD57))))","v":1.0498077861780142E-3},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BF$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BE57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BE$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BE57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BE57))))","v":9.9731739686911283E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BG$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BF57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BF$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BF57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BF57))))","v":9.4745152702565704E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BH$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BG57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BG$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BG57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BG57))))","v":9.0007895067437398E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BI$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BH57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BH$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BH57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BH57))))","v":8.5507500314065533E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BJ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BI57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BI$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BI57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BI57))))","v":8.1232125298362208E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BK$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BJ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BJ57))))","v":7.7170519033444159E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BL$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BK57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BK$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BK57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BK57))))","v":7.3311993081771887E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BM$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BL57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BL$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BL57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BL57))))","v":6.9646393427683225E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BN$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BM57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BM$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BM57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BM57))))","v":6.6164073756299073E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BO$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BN57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BN$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BN57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BN57))))","v":6.2855870068484064E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BP$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BO57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BO$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BO57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BO57))))","v":5.9713076565059834E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BQ$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BP57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BP$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BP57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BP57))))","v":5.6727422736806837E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BR$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BQ$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BQ57))))","v":5.3891051599966463E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BS$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BR57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BR$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BR57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BR57))))","v":5.1196499019968143E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BT$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BS57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BS$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BS57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BS57))))","v":4.8636674068969763E-4},{"$f":"IF(OFFSET($G47, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G54, -$E57, $E57)=\"SL\",\nIF(OFFSET($G47,-$E57,$E57)+$E57>BU$5,IFERROR((OFFSET($G46,-$E57,$E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BT57)),\nIF(OFFSET($G48,-$E57,$E57)+$E57>BT$5,IFERROR(((OFFSET($G46,-$E57,$E57)-SUM($G57:BT57))*OFFSET($G53, -$E57, $E57)/(OFFSET($G47,-$E57,$E57))),0),OFFSET($G46,-$E57,$E57)-SUM($G57:BT57))))","v":4.6204840365521305E-4}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E58)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>J$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:I58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>I$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:I58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:I58))))","v":3.1874899499999998E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>K$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:J58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>J$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:J58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:J58))))","v":3.0281154524999999E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>L$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:K58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>K$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:K58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:K58))))","v":2.8767096798749996E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>M$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:L58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>L$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:L58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:L58))))","v":2.7328741958812498E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>N$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:M58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>M$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:M58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:M58))))","v":2.5962304860871876E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>O$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:N58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>N$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:N58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:N58))))","v":2.4664189617828281E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>P$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:O58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>O$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:O58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:O58))))","v":2.3430980136936865E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Q$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:P58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>P$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:P58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:P58))))","v":2.2259431130090025E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>R$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Q58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Q$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Q58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Q58))))","v":2.1146459573585522E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>S$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:R58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>R$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:R58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:R58))))","v":2.0089136594906246E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>T$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:S58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>S$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:S58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:S58))))","v":1.9084679765160935E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>U$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:T58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>T$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:T58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:T58))))","v":1.8130445776902888E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>V$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:U58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>U$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:U58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:U58))))","v":1.7223923488057742E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>W$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:V58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>V$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:V58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:V58))))","v":1.6362727313654856E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>X$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:W58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>W$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:W58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:W58))))","v":1.5544590947972114E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Y$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:X58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>X$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:X58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:X58))))","v":1.4767361400573508E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>Z$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Y58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Y$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Y58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Y58))))","v":1.4028993330544835E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AA$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Z58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>Z$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:Z58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:Z58))))","v":1.3327543664017592E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AB$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AA58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AA$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AA58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AA58))))","v":1.2661166480816711E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AC$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AB58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AB$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AB58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AB58))))","v":1.2028108156775874E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AD$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AC58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AC$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AC58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AC58))))","v":1.1426702748937081E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AE$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AD58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AD$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AD58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AD58))))","v":1.0855367611490228E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AF$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AE58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AE$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AE58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AE58))))","v":1.0312599230915714E-2},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AG$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AF58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AF$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AF58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AF58))))","v":9.7969692693699283E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AH$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AG58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AG$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AG58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AG58))))","v":9.3071208059014345E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AI$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AH58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AH$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AH58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AH58))))","v":8.8417647656063615E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AJ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AI58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AI$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AI58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AI58))))","v":8.3996765273260422E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AK$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AJ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AJ58))))","v":7.9796927009597399E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AL$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AK58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AK$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AK58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AK58))))","v":7.5807080659117537E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AM$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AL58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AL$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AL58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AL58))))","v":7.2016726626161652E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AN$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AM58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AM$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AM58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AM58))))","v":6.8415890294853563E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AO$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AN58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AN$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AN58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AN58))))","v":6.4995095780110866E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AP$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AO58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AO$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AO58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AO58))))","v":6.1745340991105346E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AQ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AP58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AP$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AP58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AP58))))","v":5.8658073941550096E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AR$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AQ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AQ58))))","v":5.5725170244472601E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AS$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AR58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AR$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AR58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AR58))))","v":5.2938911732248965E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AT$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AS58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AS$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AS58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AS58))))","v":5.0291966145636522E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AU$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AT58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AT$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AT58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AT58))))","v":4.7777367838354682E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AV$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AU58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AU$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AU58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AU58))))","v":4.5388499446436968E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AW$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AV58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AV$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AV58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AV58))))","v":4.3119074474115117E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AX$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AW58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AW$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AW58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AW58))))","v":4.0963120750409365E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AY$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AX58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AX$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AX58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AX58))))","v":3.8914964712888911E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>AZ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AY58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AY$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AY58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AY58))))","v":3.6969216477244493E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BA$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>AZ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:AZ58))))","v":3.5120755653382241E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BB$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BA58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BA$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BA58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BA58))))","v":3.3364717870713158E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BC$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BB58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BB$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BB58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BB58))))","v":3.1696481977177503E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BD$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BC58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BC$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BC58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BC58))))","v":3.0111657878318654E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BE$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BD58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BD$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BD58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BD58))))","v":2.8606074984402706E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BF$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BE58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BE$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BE58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BE58))))","v":2.7175771235182556E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BG$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BF58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BF$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BF58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BF58))))","v":2.5816982673423417E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BH$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BG58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BG$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BG58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BG58))))","v":2.4526133539752248E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BI$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BH58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BH$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BH58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BH58))))","v":2.3299826862764662E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BJ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BI58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BI$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BI58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BI58))))","v":2.2134835519626419E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BK$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BJ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BJ58))))","v":2.1028093743645114E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BL$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BK58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BK$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BK58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BK58))))","v":1.9976689056462882E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BM$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BL58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BL$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BL58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BL58))))","v":1.8977854603639765E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BN$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BM58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BM$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BM58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BM58))))","v":1.8028961873457761E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BO$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BN58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BN$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BN58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BN58))))","v":1.7127513779784886E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BP$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BO58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BO$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BO58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BO58))))","v":1.6271138090795667E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BQ$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BP58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BP$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BP58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BP58))))","v":1.5457581186255898E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BR$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BQ$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BQ58))))","v":1.4684702126943117E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BS$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BR58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BR$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BR58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BR58))))","v":1.3950467020595937E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BT$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BS58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BS$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BS58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BS58))))","v":1.3252943669566143E-3},{"$f":"IF(OFFSET($G48, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G55, -$E58, $E58)=\"SL\",\nIF(OFFSET($G48,-$E58,$E58)+$E58>BU$5,IFERROR((OFFSET($G47,-$E58,$E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BT58)),\nIF(OFFSET($G49,-$E58,$E58)+$E58>BT$5,IFERROR(((OFFSET($G47,-$E58,$E58)-SUM($G58:BT58))*OFFSET($G54, -$E58, $E58)/(OFFSET($G48,-$E58,$E58))),0),OFFSET($G47,-$E58,$E58)-SUM($G58:BT58))))","v":1.2590296486087837E-3}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E59)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>K$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:J59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>J$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:J59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:J59))))","v":3.7491098E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>L$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:K59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>K$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:K59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:K59))))","v":3.5616543099999995E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>M$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:L59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>L$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:L59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:L59))))","v":3.3835715944999997E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>N$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:M59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>M$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:M59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:M59))))","v":3.2143930147750001E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>O$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:N59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>N$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:N59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:N59))))","v":3.0536733640362503E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>P$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:O59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>O$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:O59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:O59))))","v":2.9009896958344376E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Q$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:P59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>P$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:P59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:P59))))","v":2.7559402110427157E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>R$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Q59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Q$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Q59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Q59))))","v":2.6181432004905802E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>S$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:R59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>R$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:R59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:R59))))","v":2.487236040466051E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>T$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:S59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>S$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:S59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:S59))))","v":2.3628742384427484E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>U$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:T59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>T$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:T59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:T59))))","v":2.2447305265206111E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>V$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:U59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>U$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:U59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:U59))))","v":2.1324940001945805E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>W$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:V59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>V$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:V59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:V59))))","v":2.0258693001848516E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>X$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:W59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>W$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:W59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:W59))))","v":1.9245758351756091E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Y$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:X59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>X$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:X59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:X59))))","v":1.8283470434168288E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>Z$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Y59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Y$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Y59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Y59))))","v":1.7369296912459871E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AA$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Z59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>Z$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:Z59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:Z59))))","v":1.650083206683688E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AB$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AA59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AA$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AA59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AA59))))","v":1.5675790463495036E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AC$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AB59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AB$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AB59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AB59))))","v":1.4892000940320282E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AD$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AC59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AC$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AC59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AC59))))","v":1.4147400893304268E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AE$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AD59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AD$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AD59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AD59))))","v":1.3440030848639057E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AF$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AE59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AE$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AE59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AE59))))","v":1.2768029306207105E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AG$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AF59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AF$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AF59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AF59))))","v":1.212962784089675E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AH$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AG59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AG$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AG59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AG59))))","v":1.1523146448851912E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AI$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AH59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AH$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AH59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AH59))))","v":1.0946989126409318E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AJ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AI59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AI$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AI59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AI59))))","v":1.0399639670088851E-2},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AK$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AJ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AJ59))))","v":9.8796576865844091E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AL$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AK59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AK$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AK59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AK59))))","v":9.3856748022551895E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AM$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AL59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AL$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AL59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AL59))))","v":8.916391062142431E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AN$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AM59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AM$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AM59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AM59))))","v":8.4705715090353066E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AO$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AN59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AN$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AN59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AN59))))","v":8.0470429335835428E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AP$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AO59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AO$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AO59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AO59))))","v":7.644690786904368E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AQ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AP59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AP$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AP59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AP59))))","v":7.2624562475591516E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AR$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AQ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AQ59))))","v":6.8993334351811928E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AS$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AR59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AR$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AR59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AR59))))","v":6.5543667634221318E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AT$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AS59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AS$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AS59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AS59))))","v":6.2266484252510249E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AU$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AT59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AT$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AT59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AT59))))","v":5.9153160039884748E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AV$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AU59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AU$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AU59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AU59))))","v":5.6195502037890534E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AW$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AV59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AV$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AV59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AV59))))","v":5.3385726935996029E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AX$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AW59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AW$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AW59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AW59))))","v":5.0716440589196219E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AY$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AX59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AX$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AX59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AX59))))","v":4.8180618559736429E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>AZ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AY59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AY$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AY59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AY59))))","v":4.5771587631749603E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BA$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>AZ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:AZ59))))","v":4.3483008250162101E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BB$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BA59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BA$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BA59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BA59))))","v":4.130885783765398E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BC$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BB59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BB$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BB59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BB59))))","v":3.9243414945771271E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BD$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BC59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BC$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BC59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BC59))))","v":3.7281244198482722E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BE$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BD59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BD$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BD59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BD59))))","v":3.541718198855859E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BF$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BE59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BE$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BE59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BE59))))","v":3.3646322889130664E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BG$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BF59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BF$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BF59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BF59))))","v":3.1964006744674145E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BH$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BG59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BG$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BG59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BG59))))","v":3.0365806407440465E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BI$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BH59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BH$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BH59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BH59))))","v":2.8847516087068424E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BJ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BI59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BI$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BI59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BI59))))","v":2.7405140282715013E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BK$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BJ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BJ59))))","v":2.603488326857928E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BL$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BK59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BK$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BK59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BK59))))","v":2.4733139105150292E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BM$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BL59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BL$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BL59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BL59))))","v":2.3496482149892748E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BN$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BM59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BM$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BM59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BM59))))","v":2.2321658042398105E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BO$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BN59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BN$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BN59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BN59))))","v":2.1205575140278211E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BP$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BO59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BO$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BO59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BO59))))","v":2.0145296383264288E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BQ$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BP59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BP$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BP59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BP59))))","v":1.9138031564101099E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BR$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BQ$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BQ59))))","v":1.8181129985896049E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BS$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BR59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BR$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BR59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BR59))))","v":1.7272073486601259E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BT$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BS59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BS$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BS59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BS59))))","v":1.6408469812271176E-3},{"$f":"IF(OFFSET($G49, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G56, -$E59, $E59)=\"SL\",\nIF(OFFSET($G49,-$E59,$E59)+$E59>BU$5,IFERROR((OFFSET($G48,-$E59,$E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BT59)),\nIF(OFFSET($G50,-$E59,$E59)+$E59>BT$5,IFERROR(((OFFSET($G48,-$E59,$E59)-SUM($G59:BT59))*OFFSET($G55, -$E59, $E59)/(OFFSET($G49,-$E59,$E59))),0),OFFSET($G48,-$E59,$E59)-SUM($G59:BT59))))","v":1.5588046321657612E-3}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E60)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>L$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:K60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>K$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:K60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:K60))))","v":2.2902749999999999E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>M$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:L60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>L$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:L60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:L60))))","v":2.1757612500000002E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>N$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:M60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>M$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:M60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:M60))))","v":2.0669731875E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>O$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:N60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>N$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:N60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:N60))))","v":1.9636245281249999E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>P$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:O60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>O$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:O60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:O60))))","v":1.8654433017187499E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Q$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:P60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>P$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:P60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:P60))))","v":1.7721711366328125E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>R$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Q60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Q$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Q60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Q60))))","v":1.6835625798011719E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>S$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:R60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>R$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:R60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:R60))))","v":1.5993844508111133E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>T$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:S60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>S$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:S60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:S60))))","v":1.5194152282705575E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>U$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:T60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>T$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:T60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:T60))))","v":1.4434444668570296E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>V$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:U60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>U$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:U60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:U60))))","v":1.3712722435141784E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>W$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:V60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>V$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:V60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:V60))))","v":1.3027086313384692E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>X$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:W60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>W$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:W60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:W60))))","v":1.2375731997715456E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Y$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:X60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>X$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:X60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:X60))))","v":1.1756945397829684E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>Z$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Y60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Y$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Y60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Y60))))","v":1.1169098127938201E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AA$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Z60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>Z$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:Z60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:Z60))))","v":1.061064322154129E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AB$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AA60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AA$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AA60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AA60))))","v":1.0080111060464225E-2},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AC$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AB60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AB$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AB60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AB60))))","v":9.5761055074410125E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AD$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AC60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AC$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AC60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AC60))))","v":9.0973002320689604E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AE$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AD60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AD$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AD60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AD60))))","v":8.6424352204655143E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AF$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AE60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AE$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AE60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AE60))))","v":8.2103134594422363E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AG$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AF60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AF$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AF60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AF60))))","v":7.7997977864701249E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AH$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AG60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AG$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AG60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AG60))))","v":7.40980789714662E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AI$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AH60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AH$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AH60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AH60))))","v":7.0393175022892881E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AJ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AI60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AI$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AI60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AI60))))","v":6.6873516271748227E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AK$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AJ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AJ60))))","v":6.3529840458160817E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AL$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AK60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AK$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AK60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AK60))))","v":6.0353348435252781E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AM$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AL60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AL$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AL60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AL60))))","v":5.7335681013490156E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AN$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AM60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AM$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AM60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AM60))))","v":5.4468896962815653E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AO$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AN60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AN$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AN60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AN60))))","v":5.1745452114674876E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AP$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AO60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AO$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AO60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AO60))))","v":4.9158179508941137E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AQ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AP60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AP$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AP60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AP60))))","v":4.6700270533494067E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AR$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AQ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AQ60))))","v":4.4365257006819371E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AS$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AR60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AR$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AR60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AR60))))","v":4.2146994156478405E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AT$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AS60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AS$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AS60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AS60))))","v":4.0039644448654488E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AU$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AT60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AT$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AT60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AT60))))","v":3.8037662226221764E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AV$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AU60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AU$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AU60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AU60))))","v":3.6135779114910673E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AW$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AV60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AV$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AV60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AV60))))","v":3.432899015916513E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AX$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AW60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AW$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AW60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AW60))))","v":3.2612540651206861E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AY$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AX60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AX$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AX60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AX60))))","v":3.0981913618646521E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>AZ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AY60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AY$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AY60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AY60))))","v":2.9432817937714182E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BA$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>AZ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:AZ60))))","v":2.7961177040828483E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BB$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BA60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BA$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BA60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BA60))))","v":2.6563118188787068E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BC$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BB60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BB$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BB60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BB60))))","v":2.523496227934771E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BD$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BC60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BC$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BC60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BC60))))","v":2.3973214165380315E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BE$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BD60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BD$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BD60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BD60))))","v":2.2774553457111297E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BF$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BE60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BE$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BE60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BE60))))","v":2.1635825784255742E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BG$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BF60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BF$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BF60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BF60))))","v":2.0554034495042948E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BH$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BG60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BG$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BG60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BG60))))","v":1.9526332770290812E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BI$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BH60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BH$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BH60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BH60))))","v":1.8550016131776259E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BJ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BI60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BI$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BI60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BI60))))","v":1.7622515325187438E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BK$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BJ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BJ60))))","v":1.6741389558928067E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BL$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BK60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BK$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BK60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BK60))))","v":1.5904320080981666E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BM$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BL60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BL$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BL60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BL60))))","v":1.5109104076932584E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BN$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BM60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BM$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BM60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BM60))))","v":1.4353648873085961E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BO$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BN60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BN$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BN60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BN60))))","v":1.3635966429431656E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BP$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BO60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BO$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BO60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BO60))))","v":1.2954168107960073E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BQ$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BP60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BP$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BP60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BP60))))","v":1.2306459702562055E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BR$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BQ$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BQ60))))","v":1.1691136717433964E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BS$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BR60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BR$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BR60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BR60))))","v":1.1106579881562273E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BT$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BS60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BS$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BS60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BS60))))","v":1.0551250887484154E-3},{"$f":"IF(OFFSET($G50, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G57, -$E60, $E60)=\"SL\",\nIF(OFFSET($G50,-$E60,$E60)+$E60>BU$5,IFERROR((OFFSET($G49,-$E60,$E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BT60)),\nIF(OFFSET($G51,-$E60,$E60)+$E60>BT$5,IFERROR(((OFFSET($G49,-$E60,$E60)-SUM($G60:BT60))*OFFSET($G56, -$E60, $E60)/(OFFSET($G50,-$E60,$E60))),0),OFFSET($G49,-$E60,$E60)-SUM($G60:BT60))))","v":1.0023688343109959E-3}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E61)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>M$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:L61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>L$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:L61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:L61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>N$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:M61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>M$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:M61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:M61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>O$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:N61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>N$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:N61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:N61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>P$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:O61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>O$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:O61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:O61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Q$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:P61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>P$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:P61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:P61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>R$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Q61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Q$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Q61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Q61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>S$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:R61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>R$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:R61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:R61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>T$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:S61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>S$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:S61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:S61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>U$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:T61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>T$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:T61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:T61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>V$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:U61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>U$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:U61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:U61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>W$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:V61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>V$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:V61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:V61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>X$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:W61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>W$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:W61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:W61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Y$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:X61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>X$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:X61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:X61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>Z$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Y61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Y$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Y61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Y61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AA$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Z61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>Z$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:Z61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:Z61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AB$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AA61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AA$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AA61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AA61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AC$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AB61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AB$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AB61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AB61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AD$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AC61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AC$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AC61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AC61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AE$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AD61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AD$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AD61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AD61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AF$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AE61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AE$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AE61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AE61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AG$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AF61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AF$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AF61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AF61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AH$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AG61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AG$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AG61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AG61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AI$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AH61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AH$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AH61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AH61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AJ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AI61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AI$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AI61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AI61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AK$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AJ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AJ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AL$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AK61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AK$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AK61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AK61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AM$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AL61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AL$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AL61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AL61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AN$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AM61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AM$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AM61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AM61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AO$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AN61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AN$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AN61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AN61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AP$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AO61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AO$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AO61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AO61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AQ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AP61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AP$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AP61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AP61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AR$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AQ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AQ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AS$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AR61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AR$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AR61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AR61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AT$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AS61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AS$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AS61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AS61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AU$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AT61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AT$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AT61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AT61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AV$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AU61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AU$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AU61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AU61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AW$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AV61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AV$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AV61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AV61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AX$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AW61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AW$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AW61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AW61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AY$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AX61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AX$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AX61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AX61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>AZ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AY61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AY$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AY61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AY61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BA$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>AZ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:AZ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BB$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BA61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BA$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BA61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BA61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BC$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BB61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BB$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BB61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BB61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BD$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BC61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BC$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BC61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BC61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BE$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BD61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BD$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BD61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BD61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BF$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BE61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BE$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BE61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BE61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BG$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BF61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BF$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BF61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BF61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BH$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BG61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BG$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BG61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BG61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BI$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BH61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BH$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BH61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BH61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BJ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BI61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BI$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BI61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BI61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BK$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BJ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BJ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BL$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BK61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BK$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BK61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BK61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BM$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BL61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BL$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BL61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BL61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BN$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BM61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BM$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BM61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BM61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BO$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BN61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BN$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BN61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BN61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BP$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BO61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BO$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BO61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BO61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BQ$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BP61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BP$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BP61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BP61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BR$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BQ$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BQ61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BS$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BR61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BR$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BR61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BR61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BT$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BS61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BS$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BS61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BS61))))","v":0},{"$f":"IF(OFFSET($G51, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G58, -$E61, $E61)=\"SL\",\nIF(OFFSET($G51,-$E61,$E61)+$E61>BU$5,IFERROR((OFFSET($G50,-$E61,$E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BT61)),\nIF(OFFSET($G52,-$E61,$E61)+$E61>BT$5,IFERROR(((OFFSET($G50,-$E61,$E61)-SUM($G61:BT61))*OFFSET($G57, -$E61, $E61)/(OFFSET($G51,-$E61,$E61))),0),OFFSET($G50,-$E61,$E61)-SUM($G61:BT61))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E62)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>N$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>M$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:M62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>O$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>N$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:N62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>P$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>O$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:O62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Q$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>P$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:P62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>R$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Q$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>S$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>R$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:R62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>T$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>S$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:S62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>U$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>T$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:T62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>V$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>U$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:U62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>W$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>V$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:V62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>X$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>W$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:W62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Y$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>X$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:X62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Z$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Y$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>Z$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AZ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AY$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>AZ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62)),\nIF(OFFSET($G53,-$E62,$E62)+$E62>BT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E63)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>O$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:N63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>N$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:N63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:N63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>P$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:O63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>O$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:O63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:O63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Q$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:P63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>P$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:P63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:P63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>R$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Q63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Q$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Q63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Q63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>S$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:R63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>R$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:R63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:R63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>T$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:S63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>S$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:S63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:S63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>U$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:T63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>T$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:T63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:T63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>V$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:U63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>U$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:U63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:U63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>W$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:V63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>V$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:V63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:V63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>X$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:W63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>W$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:W63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:W63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Y$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:X63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>X$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:X63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:X63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Z$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Y63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Y$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Y63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Y63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AA$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Z63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Z$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Z63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Z63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AB$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AA63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AA$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AA63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AA63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AC$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AB63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AB$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AB63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AB63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AD$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AC63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AC$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AC63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AC63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AE$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AD63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AD$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AD63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AD63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AF$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AE63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AE$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AE63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AE63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AG$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AF63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AF$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AF63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AF63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AH$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AG63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AG$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AG63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AG63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AI$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AH63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AH$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AH63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AH63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AJ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AI63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AI$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AI63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AI63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AK$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AJ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AL$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AK63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AK$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AK63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AK63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AM$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AL63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AL$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AL63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AL63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AN$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AM63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AM$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AM63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AM63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AO$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AN63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AN$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AN63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AN63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AP$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AO63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AO$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AO63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AO63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AQ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AP63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AP$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AP63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AP63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AR$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AQ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AS$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AR63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AR$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AR63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AR63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AT$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AS63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AS$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AS63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AS63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AU$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AT63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AT$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AT63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AT63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AV$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AU63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AU$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AU63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AU63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AW$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AV63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AV$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AV63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AV63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AX$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AW63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AW$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AW63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AW63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AY$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AX63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AX$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AX63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AX63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AZ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AY63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AY$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AY63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AY63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BA$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AZ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BB$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BA63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BA$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BA63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BA63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BC$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BB63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BB$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BB63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BB63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BD$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BC63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BC$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BC63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BC63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BE$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BD63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BD$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BD63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BD63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BF$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BE63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BE$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BE63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BE63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BG$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BF63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BF$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BF63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BF63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BH$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BG63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BG$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BG63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BG63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BI$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BH63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BH$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BH63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BH63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BJ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BI63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BI$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BI63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BI63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BK$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BJ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BL$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BK63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BK$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BK63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BK63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BM$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BL63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BL$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BL63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BL63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BN$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BM63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BM$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BM63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BM63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BO$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BN63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BN$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BN63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BN63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BP$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BO63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BO$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BO63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BO63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BQ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BP63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BP$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BP63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BP63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BR$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BQ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BS$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BR63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BR$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BR63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BR63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BT$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BS63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BS$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BS63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BS63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BU$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BT63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BT$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BT63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BT63))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E64)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>P$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:O64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>O$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:O64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:O64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Q$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:P64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>P$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:P64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:P64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>R$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Q64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Q$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Q64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Q64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>S$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:R64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>R$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:R64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:R64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>T$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:S64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>S$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:S64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:S64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>U$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:T64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>T$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:T64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:T64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>V$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:U64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>U$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:U64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:U64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>W$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:V64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>V$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:V64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:V64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>X$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:W64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>W$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:W64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:W64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Y$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:X64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>X$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:X64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:X64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Z$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Y64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Y$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Y64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Y64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AA$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Z64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Z$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Z64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Z64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AB$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AA64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AA$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AA64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AA64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AC$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AB64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AB$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AB64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AB64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AD$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AC64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AC$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AC64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AC64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AE$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AD64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AD$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AD64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AD64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AF$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AE64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AE$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AE64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AE64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AG$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AF64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AF$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AF64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AF64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AH$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AG64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AG$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AG64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AG64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AI$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AH64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AH$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AH64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AH64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AJ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AI64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AI$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AI64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AI64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AK$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AJ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AL$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AK64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AK$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AK64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AK64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AM$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AL64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AL$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AL64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AL64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AN$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AM64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AM$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AM64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AM64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AO$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AN64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AN$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AN64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AN64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AP$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AO64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AO$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AO64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AO64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AQ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AP64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AP$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AP64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AP64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AR$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AQ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AS$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AR64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AR$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AR64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AR64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AT$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AS64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AS$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AS64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AS64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AU$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AT64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AT$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AT64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AT64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AV$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AU64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AU$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AU64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AU64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AW$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AV64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AV$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AV64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AV64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AX$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AW64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AW$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AW64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AW64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AY$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AX64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AX$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AX64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AX64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AZ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AY64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AY$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AY64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AY64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BA$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AZ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BB$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BA64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BA$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BA64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BA64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BC$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BB64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BB$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BB64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BB64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BD$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BC64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BC$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BC64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BC64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BE$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BD64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BD$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BD64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BD64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BF$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BE64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BE$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BE64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BE64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BG$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BF64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BF$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BF64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BF64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BH$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BG64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BG$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BG64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BG64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BI$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BH64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BH$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BH64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BH64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BJ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BI64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BI$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BI64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BI64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BK$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BJ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BL$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BK64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BK$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BK64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BK64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BM$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BL64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BL$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BL64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BL64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BN$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BM64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BM$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BM64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BM64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BO$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BN64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BN$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BN64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BN64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BP$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BO64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BO$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BO64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BO64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BQ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BP64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BP$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BP64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BP64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BR$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BQ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BS$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BR64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BR$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BR64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BR64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BT$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BS64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BS$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BS64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BS64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BU$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BT64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BT$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BT64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BT64))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E65)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Q$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:P65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>P$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:P65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:P65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>R$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Q65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Q$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Q65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Q65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>S$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:R65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>R$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:R65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:R65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>T$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:S65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>S$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:S65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:S65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>U$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:T65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>T$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:T65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:T65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>V$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:U65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>U$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:U65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:U65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>W$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:V65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>V$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:V65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:V65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>X$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:W65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>W$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:W65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:W65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Y$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:X65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>X$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:X65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:X65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Z$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Y65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Y$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Y65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Y65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AA$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Z65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Z$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Z65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Z65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AB$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AA65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AA$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AA65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AA65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AC$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AB65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AB$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AB65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AB65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AD$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AC65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AC$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AC65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AC65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AE$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AD65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AD$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AD65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AD65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AF$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AE65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AE$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AE65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AE65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AG$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AF65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AF$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AF65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AF65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AH$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AG65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AG$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AG65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AG65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AI$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AH65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AH$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AH65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AH65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AJ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AI65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AI$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AI65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AI65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AK$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AJ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AL$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AK65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AK$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AK65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AK65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AM$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AL65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AL$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AL65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AL65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AN$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AM65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AM$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AM65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AM65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AO$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AN65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AN$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AN65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AN65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AP$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AO65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AO$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AO65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AO65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AQ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AP65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AP$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AP65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AP65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AR$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AQ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AS$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AR65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AR$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AR65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AR65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AT$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AS65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AS$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AS65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AS65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AU$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AT65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AT$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AT65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AT65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AV$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AU65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AU$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AU65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AU65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AW$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AV65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AV$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AV65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AV65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AX$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AW65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AW$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AW65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AW65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AY$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AX65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AX$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AX65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AX65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AZ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AY65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AY$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AY65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AY65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BA$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AZ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BB$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BA65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BA$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BA65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BA65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BC$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BB65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BB$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BB65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BB65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BD$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BC65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BC$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BC65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BC65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BE$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BD65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BD$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BD65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BD65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BF$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BE65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BE$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BE65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BE65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BG$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BF65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BF$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BF65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BF65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BH$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BG65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BG$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BG65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BG65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BI$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BH65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BH$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BH65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BH65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BJ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BI65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BI$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BI65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BI65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BK$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BJ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BL$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BK65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BK$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BK65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BK65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BM$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BL65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BL$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BL65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BL65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BN$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BM65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BM$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BM65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BM65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BO$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BN65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BN$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BN65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BN65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BP$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BO65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BO$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BO65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BO65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BQ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BP65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BP$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BP65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BP65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BR$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BQ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BS$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BR65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BR$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BR65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BR65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BT$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BS65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BS$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BS65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BS65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BU$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BT65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BT$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BT65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BT65))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E66)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>R$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Q$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>S$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>R$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:R66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>T$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>S$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:S66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>U$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>T$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:T66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>V$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>U$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:U66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>W$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>V$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:V66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>X$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>W$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:W66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Y$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>X$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:X66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Z$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Y$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Z$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AV$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AU$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AW$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AV$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AX$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AW$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AY$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AX$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AZ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AY$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AZ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E57)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>I$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:H69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>H$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:H69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:H69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>J$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:I69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>I$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:I69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:I69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>K$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:J69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>J$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:J69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:J69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>L$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:K69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>K$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:K69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:K69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>M$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:L69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>L$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:L69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:L69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>N$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:M69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>M$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:M69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:M69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>O$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:N69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>N$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:N69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:N69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>P$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:O69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>O$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:O69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:O69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>Q$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:P69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>P$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:P69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:P69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>R$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:Q69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>Q$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:Q69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:Q69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>S$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:R69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>R$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:R69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:R69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>T$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:S69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>S$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:S69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:S69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>U$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:T69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>T$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:T69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:T69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>V$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:U69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>U$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:U69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:U69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>W$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:V69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>V$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:V69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:V69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>X$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:W69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>W$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:W69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:W69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>Y$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:X69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>X$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:X69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:X69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>Z$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:Y69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>Y$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:Y69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:Y69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AA$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:Z69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>Z$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:Z69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:Z69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AB$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AA69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AA$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AA69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AA69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AC$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AB69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AB$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AB69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AB69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AD$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AC69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AC$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AC69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AE$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AD69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AD$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AD69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AF$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AE69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AE$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AE69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AG$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AF69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AF$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AF69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AH$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AG69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AG$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AG69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AI$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AH69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AH$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AH69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AJ$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AI69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AI$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AI69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AK$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AJ69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AJ$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AJ69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AL$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AK69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AK$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AK69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AM$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AL69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AL$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AL69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AN$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AM69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AM$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AM69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AO$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AN69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AN$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AN69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AP$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AO69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AO$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AO69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AQ$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AP69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AP$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AP69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AR$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AQ69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AQ$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AQ69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AS$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AR69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AR$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AR69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AT$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AS69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AS$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AS69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AU$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AT69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AT$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AT69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AV$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AU69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AU$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AU69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AW$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AV69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AV$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AV69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AX$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AW69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AW$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AW69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AY$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AX69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AX$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AX69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>AZ$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AY69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AY$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AY69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BA$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:AZ69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>AZ$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:AZ69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BB$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BA69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BA$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BA69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BC$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BB69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BB$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BB69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BD$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BC69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BC$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BC69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BE$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BD69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BD$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BD69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BF$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BE69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BE$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BE69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BG$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BF69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BF$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BF69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BH$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BG69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BG$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BG69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BI$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BH69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BH$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BH69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BJ$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BI69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BI$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BI69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BK$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BJ69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BJ$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BJ69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BL$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BK69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BK$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BK69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BM$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BL69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BL$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BL69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BN$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BM69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BM$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BM69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BO$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BN69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BN$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BN69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BP$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BO69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BO$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BO69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BQ$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BP69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BP$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BP69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BR$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BQ69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BQ$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BQ69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BS$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BR69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BR$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BR69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BT$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BS69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BS$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BS69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G50, -$E56, $E57)=\"n/a\", 0, IF(OFFSET($G53, -$E56, $E57)=\"SL\",\nIF(OFFSET($G50, -$E56, $E57)+$E57>BU$5, IFERROR((OFFSET($G49, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))), 0), OFFSET($G49, -$E56, $E57)-SUM($G69:BT69)),\nIF(OFFSET($G51, -$E56, $E57)+$E57>BT$5, IFERROR(((OFFSET($G49, -$E56, $E57)-SUM($G69:BT69))*OFFSET($G52, -$E56, $E57)/(OFFSET($G50, -$E56, $E57))),0), OFFSET($G49, -$E56, $E57)-SUM($G69:BT69))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E58)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>J$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:I70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>I$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:I70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:I70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>K$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:J70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>J$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:J70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:J70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>L$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:K70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>K$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:K70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:K70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>M$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:L70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>L$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:L70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:L70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>N$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:M70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>M$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:M70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:M70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>O$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:N70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>N$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:N70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:N70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>P$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:O70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>O$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:O70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:O70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>Q$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:P70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>P$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:P70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:P70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>R$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:Q70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>Q$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:Q70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:Q70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>S$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:R70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>R$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:R70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:R70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>T$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:S70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>S$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:S70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:S70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>U$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:T70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>T$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:T70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:T70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>V$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:U70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>U$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:U70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:U70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>W$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:V70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>V$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:V70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:V70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>X$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:W70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>W$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:W70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:W70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>Y$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:X70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>X$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:X70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:X70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>Z$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:Y70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>Y$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:Y70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:Y70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AA$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:Z70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>Z$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:Z70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:Z70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AB$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AA70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AA$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AA70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AA70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AC$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AB70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AB$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AB70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AB70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AD$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AC70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AC$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AC70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AC70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AE$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AD70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AD$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AD70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AD70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AF$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AE70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AE$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AE70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AE70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AG$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AF70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AF$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AF70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AF70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AH$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AG70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AG$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AG70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AG70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AI$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AH70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AH$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AH70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AH70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AJ$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AI70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AI$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AI70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AI70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AK$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AJ70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AJ$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AJ70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AJ70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AL$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AK70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AK$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AK70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AK70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AM$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AL70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AL$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AL70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AL70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AN$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AM70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AM$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AM70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AM70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AO$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AN70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AN$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AN70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AN70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AP$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AO70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AO$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AO70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AO70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AQ$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AP70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AP$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AP70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AP70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AR$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AQ70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AQ$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AQ70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AQ70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AS$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AR70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AR$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AR70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AR70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AT$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AS70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AS$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AS70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AS70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AU$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AT70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AT$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AT70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AT70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AV$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AU70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AU$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AU70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AU70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AW$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AV70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AV$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AV70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AV70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AX$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AW70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AW$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AW70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AW70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AY$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AX70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AX$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AX70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AX70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>AZ$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AY70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AY$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AY70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AY70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BA$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:AZ70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>AZ$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:AZ70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:AZ70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BB$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BA70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BA$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BA70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BA70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BC$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BB70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BB$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BB70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BB70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BD$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BC70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BC$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BC70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BC70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BE$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BD70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BD$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BD70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BD70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BF$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BE70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BE$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BE70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BG$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BF70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BF$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BF70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BH$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BG70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BG$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BG70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BI$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BH70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BH$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BH70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BJ$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BI70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BI$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BI70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BK$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BJ70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BJ$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BJ70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BL$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BK70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BK$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BK70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BM$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BL70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BL$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BL70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BN$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BM70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BM$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BM70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BO$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BN70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BN$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BN70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BP$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BO70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BO$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BO70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BQ$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BP70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BP$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BP70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BR$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BQ70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BQ$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BQ70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BS$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BR70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BR$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BR70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BT$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BS70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BS$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BS70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G51, -$E57, $E58)=\"n/a\", 0, IF(OFFSET($G54, -$E57, $E58)=\"SL\",\nIF(OFFSET($G51, -$E57, $E58)+$E58>BU$5, IFERROR((OFFSET($G50, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))), 0), OFFSET($G50, -$E57, $E58)-SUM($G70:BT70)),\nIF(OFFSET($G52, -$E57, $E58)+$E58>BT$5, IFERROR(((OFFSET($G50, -$E57, $E58)-SUM($G70:BT70))*OFFSET($G53, -$E57, $E58)/(OFFSET($G51, -$E57, $E58))),0), OFFSET($G50, -$E57, $E58)-SUM($G70:BT70))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E59)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>K$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:J71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>J$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:J71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:J71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>L$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:K71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>K$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:K71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:K71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>M$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:L71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>L$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:L71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:L71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>N$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:M71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>M$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:M71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:M71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>O$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:N71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>N$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:N71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:N71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>P$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:O71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>O$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:O71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:O71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>Q$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:P71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>P$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:P71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:P71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>R$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:Q71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>Q$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:Q71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:Q71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>S$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:R71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>R$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:R71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:R71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>T$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:S71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>S$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:S71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:S71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>U$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:T71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>T$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:T71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:T71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>V$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:U71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>U$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:U71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:U71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>W$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:V71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>V$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:V71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:V71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>X$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:W71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>W$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:W71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:W71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>Y$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:X71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>X$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:X71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:X71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>Z$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:Y71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>Y$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:Y71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:Y71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AA$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:Z71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>Z$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:Z71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:Z71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AB$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AA71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AA$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AA71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AA71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AC$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AB71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AB$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AB71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AB71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AD$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AC71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AC$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AC71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AC71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AE$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AD71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AD$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AD71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AD71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AF$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AE71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AE$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AE71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AE71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AG$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AF71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AF$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AF71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AF71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AH$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AG71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AG$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AG71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AG71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AI$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AH71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AH$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AH71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AH71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AJ$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AI71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AI$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AI71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AI71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AK$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AJ71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AJ$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AJ71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AJ71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AL$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AK71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AK$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AK71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AK71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AM$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AL71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AL$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AL71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AL71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AN$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AM71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AM$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AM71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AM71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AO$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AN71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AN$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AN71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AN71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AP$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AO71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AO$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AO71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AO71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AQ$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AP71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AP$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AP71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AP71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AR$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AQ71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AQ$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AQ71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AQ71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AS$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AR71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AR$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AR71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AR71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AT$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AS71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AS$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AS71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AS71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AU$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AT71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AT$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AT71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AT71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AV$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AU71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AU$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AU71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AU71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AW$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AV71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AV$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AV71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AV71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AX$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AW71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AW$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AW71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AW71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AY$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AX71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AX$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AX71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AX71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>AZ$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AY71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AY$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AY71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AY71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BA$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:AZ71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>AZ$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:AZ71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:AZ71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BB$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BA71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BA$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BA71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BA71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BC$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BB71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BB$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BB71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BB71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BD$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BC71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BC$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BC71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BC71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BE$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BD71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BD$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BD71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BD71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BF$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BE71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BE$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BE71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BE71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BG$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BF71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BF$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BF71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BF71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BH$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BG71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BG$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BG71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BG71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BI$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BH71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BH$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BH71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BH71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BJ$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BI71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BI$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BI71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BI71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BK$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BJ71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BJ$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BJ71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BJ71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BL$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BK71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BK$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BK71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BK71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BM$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BL71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BL$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BL71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BN$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BM71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BM$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BM71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BO$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BN71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BN$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BN71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BP$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BO71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BO$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BO71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BQ$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BP71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BP$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BP71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BR$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BQ71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BQ$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BQ71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BS$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BR71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BR$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BR71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BT$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BS71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BS$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BS71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G52, -$E58, $E59)=\"n/a\", 0, IF(OFFSET($G55, -$E58, $E59)=\"SL\",\nIF(OFFSET($G52, -$E58, $E59)+$E59>BU$5, IFERROR((OFFSET($G51, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))), 0), OFFSET($G51, -$E58, $E59)-SUM($G71:BT71)),\nIF(OFFSET($G53, -$E58, $E59)+$E59>BT$5, IFERROR(((OFFSET($G51, -$E58, $E59)-SUM($G71:BT71))*OFFSET($G54, -$E58, $E59)/(OFFSET($G52, -$E58, $E59))),0), OFFSET($G51, -$E58, $E59)-SUM($G71:BT71))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E60)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>L$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:K72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>K$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:K72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:K72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>M$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:L72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>L$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:L72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:L72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>N$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:M72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>M$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:M72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:M72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>O$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:N72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>N$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:N72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:N72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>P$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:O72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>O$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:O72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:O72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>Q$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:P72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>P$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:P72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:P72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>R$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:Q72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>Q$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:Q72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:Q72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>S$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:R72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>R$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:R72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:R72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>T$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:S72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>S$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:S72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:S72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>U$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:T72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>T$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:T72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:T72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>V$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:U72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>U$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:U72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:U72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>W$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:V72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>V$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:V72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:V72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>X$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:W72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>W$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:W72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:W72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>Y$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:X72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>X$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:X72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:X72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>Z$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:Y72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>Y$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:Y72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:Y72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AA$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:Z72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>Z$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:Z72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:Z72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AB$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AA72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AA$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AA72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AA72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AC$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AB72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AB$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AB72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AB72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AD$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AC72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AC$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AC72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AC72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AE$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AD72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AD$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AD72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AD72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AF$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AE72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AE$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AE72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AE72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AG$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AF72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AF$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AF72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AF72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AH$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AG72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AG$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AG72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AG72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AI$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AH72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AH$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AH72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AH72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AJ$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AI72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AI$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AI72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AI72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AK$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AJ72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AJ$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AJ72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AJ72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AL$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AK72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AK$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AK72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AK72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AM$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AL72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AL$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AL72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AL72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AN$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AM72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AM$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AM72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AM72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AO$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AN72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AN$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AN72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AN72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AP$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AO72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AO$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AO72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AO72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AQ$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AP72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AP$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AP72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AP72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AR$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AQ72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AQ$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AQ72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AQ72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AS$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AR72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AR$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AR72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AR72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AT$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AS72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AS$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AS72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AS72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AU$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AT72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AT$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AT72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AT72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AV$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AU72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AU$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AU72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AU72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AW$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AV72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AV$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AV72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AV72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AX$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AW72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AW$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AW72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AW72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AY$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AX72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AX$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AX72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AX72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>AZ$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AY72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AY$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AY72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AY72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BA$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:AZ72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>AZ$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:AZ72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:AZ72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BB$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BA72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BA$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BA72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BA72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BC$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BB72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BB$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BB72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BB72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BD$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BC72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BC$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BC72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BC72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BE$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BD72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BD$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BD72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BD72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BF$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BE72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BE$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BE72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BE72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BG$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BF72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BF$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BF72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BF72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BH$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BG72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BG$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BG72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BG72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BI$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BH72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BH$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BH72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BH72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BJ$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BI72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BI$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BI72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BI72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BK$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BJ72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BJ$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BJ72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BJ72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BL$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BK72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BK$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BK72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BK72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BM$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BL72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BL$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BL72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BL72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BN$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BM72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BM$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BM72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BO$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BN72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BN$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BN72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BP$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BO72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BO$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BO72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BQ$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BP72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BP$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BP72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BR$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BQ72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BQ$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BQ72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BS$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BR72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BR$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BR72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BT$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BS72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BS$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BS72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G53, -$E59, $E60)=\"n/a\", 0, IF(OFFSET($G56, -$E59, $E60)=\"SL\",\nIF(OFFSET($G53, -$E59, $E60)+$E60>BU$5, IFERROR((OFFSET($G52, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))), 0), OFFSET($G52, -$E59, $E60)-SUM($G72:BT72)),\nIF(OFFSET($G54, -$E59, $E60)+$E60>BT$5, IFERROR(((OFFSET($G52, -$E59, $E60)-SUM($G72:BT72))*OFFSET($G55, -$E59, $E60)/(OFFSET($G53, -$E59, $E60))),0), OFFSET($G52, -$E59, $E60)-SUM($G72:BT72))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E61)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>M$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:L73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>L$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:L73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:L73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>N$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:M73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>M$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:M73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:M73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>O$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:N73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>N$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:N73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:N73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>P$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:O73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>O$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:O73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:O73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>Q$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:P73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>P$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:P73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:P73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>R$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:Q73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>Q$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:Q73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:Q73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>S$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:R73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>R$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:R73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:R73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>T$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:S73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>S$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:S73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:S73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>U$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:T73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>T$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:T73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:T73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>V$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:U73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>U$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:U73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:U73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>W$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:V73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>V$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:V73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:V73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>X$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:W73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>W$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:W73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:W73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>Y$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:X73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>X$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:X73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:X73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>Z$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:Y73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>Y$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:Y73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:Y73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AA$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:Z73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>Z$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:Z73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:Z73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AB$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AA73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AA$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AA73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AA73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AC$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AB73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AB$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AB73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AB73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AD$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AC73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AC$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AC73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AC73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AE$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AD73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AD$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AD73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AD73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AF$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AE73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AE$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AE73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AE73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AG$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AF73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AF$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AF73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AF73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AH$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AG73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AG$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AG73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AG73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AI$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AH73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AH$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AH73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AH73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AJ$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AI73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AI$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AI73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AI73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AK$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AJ73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AJ$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AJ73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AJ73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AL$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AK73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AK$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AK73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AK73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AM$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AL73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AL$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AL73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AL73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AN$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AM73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AM$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AM73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AM73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AO$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AN73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AN$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AN73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AN73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AP$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AO73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AO$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AO73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AO73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AQ$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AP73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AP$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AP73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AP73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AR$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AQ73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AQ$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AQ73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AQ73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AS$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AR73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AR$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AR73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AR73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AT$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AS73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AS$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AS73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AS73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AU$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AT73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AT$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AT73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AT73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AV$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AU73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AU$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AU73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AU73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AW$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AV73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AV$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AV73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AV73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AX$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AW73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AW$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AW73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AW73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AY$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AX73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AX$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AX73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AX73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>AZ$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AY73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AY$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AY73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AY73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BA$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:AZ73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>AZ$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:AZ73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:AZ73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BB$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BA73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BA$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BA73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BA73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BC$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BB73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BB$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BB73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BB73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BD$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BC73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BC$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BC73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BC73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BE$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BD73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BD$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BD73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BD73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BF$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BE73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BE$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BE73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BE73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BG$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BF73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BF$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BF73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BF73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BH$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BG73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BG$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BG73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BG73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BI$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BH73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BH$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BH73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BH73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BJ$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BI73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BI$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BI73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BI73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BK$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BJ73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BJ$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BJ73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BJ73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BL$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BK73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BK$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BK73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BK73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BM$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BL73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BL$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BL73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BL73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BN$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BM73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BM$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BM73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BM73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BO$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BN73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BN$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BN73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BP$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BO73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BO$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BO73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BQ$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BP73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BP$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BP73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BR$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BQ73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BQ$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BQ73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BS$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BR73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BR$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BR73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BT$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BS73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BS$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BS73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G54, -$E60, $E61)=\"n/a\", 0, IF(OFFSET($G57, -$E60, $E61)=\"SL\",\nIF(OFFSET($G54, -$E60, $E61)+$E61>BU$5, IFERROR((OFFSET($G53, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))), 0), OFFSET($G53, -$E60, $E61)-SUM($G73:BT73)),\nIF(OFFSET($G55, -$E60, $E61)+$E61>BT$5, IFERROR(((OFFSET($G53, -$E60, $E61)-SUM($G73:BT73))*OFFSET($G56, -$E60, $E61)/(OFFSET($G54, -$E60, $E61))),0), OFFSET($G53, -$E60, $E61)-SUM($G73:BT73))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E62)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>N$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:M74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>M$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:M74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:M74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>O$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:N74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>N$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:N74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:N74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>P$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:O74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>O$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:O74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:O74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>Q$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:P74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>P$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:P74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:P74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>R$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:Q74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>Q$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:Q74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:Q74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>S$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:R74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>R$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:R74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:R74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>T$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:S74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>S$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:S74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:S74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>U$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:T74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>T$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:T74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:T74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>V$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:U74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>U$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:U74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:U74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>W$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:V74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>V$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:V74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:V74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>X$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:W74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>W$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:W74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:W74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>Y$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:X74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>X$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:X74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:X74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>Z$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:Y74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>Y$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:Y74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:Y74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AA$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:Z74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>Z$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:Z74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:Z74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AB$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AA74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AA$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AA74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AA74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AC$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AB74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AB$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AB74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AB74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AD$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AC74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AC$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AC74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AC74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AE$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AD74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AD$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AD74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AD74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AF$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AE74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AE$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AE74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AE74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AG$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AF74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AF$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AF74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AF74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AH$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AG74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AG$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AG74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AG74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AI$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AH74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AH$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AH74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AH74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AJ$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AI74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AI$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AI74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AI74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AK$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AJ74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AJ$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AJ74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AJ74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AL$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AK74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AK$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AK74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AK74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AM$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AL74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AL$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AL74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AL74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AN$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AM74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AM$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AM74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AM74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AO$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AN74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AN$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AN74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AN74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AP$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AO74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AO$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AO74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AQ$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AP74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AP$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AP74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AR$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AQ74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AQ$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AQ74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AS$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AR74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AR$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AR74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AT$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AS74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AS$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AS74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AU$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AT74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AT$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AT74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AV$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AU74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AU$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AU74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AW$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AV74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AV$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AV74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AX$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AW74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AW$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AW74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AY$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AX74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AX$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AX74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>AZ$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AY74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AY$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AY74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BA$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:AZ74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>AZ$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:AZ74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BB$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BA74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BA$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BA74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BC$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BB74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BB$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BB74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BD$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BC74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BC$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BC74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BE$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BD74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BD$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BD74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BF$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BE74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BE$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BE74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BG$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BF74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BF$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BF74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BH$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BG74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BG$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BG74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BI$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BH74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BH$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BH74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BJ$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BI74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BI$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BI74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BK$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BJ74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BJ$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BJ74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BL$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BK74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BK$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BK74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BM$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BL74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BL$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BL74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BN$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BM74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BM$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BM74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BO$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BN74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BN$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BN74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BP$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BO74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BO$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BO74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BQ$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BP74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BP$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BP74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BR$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BQ74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BQ$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BQ74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BS$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BR74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BR$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BR74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BT$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BS74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BS$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BS74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G55, -$E61, $E62)=\"n/a\", 0, IF(OFFSET($G58, -$E61, $E62)=\"SL\",\nIF(OFFSET($G55, -$E61, $E62)+$E62>BU$5, IFERROR((OFFSET($G54, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))), 0), OFFSET($G54, -$E61, $E62)-SUM($G74:BT74)),\nIF(OFFSET($G56, -$E61, $E62)+$E62>BT$5, IFERROR(((OFFSET($G54, -$E61, $E62)-SUM($G74:BT74))*OFFSET($G57, -$E61, $E62)/(OFFSET($G55, -$E61, $E62))),0), OFFSET($G54, -$E61, $E62)-SUM($G74:BT74))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E63)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>O$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:N75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>N$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:N75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:N75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>P$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:O75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>O$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:O75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:O75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Q$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:P75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>P$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:P75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:P75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>R$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:Q75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Q$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:Q75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:Q75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>S$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:R75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>R$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:R75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:R75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>T$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:S75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>S$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:S75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:S75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>U$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:T75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>T$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:T75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:T75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>V$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:U75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>U$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:U75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:U75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>W$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:V75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>V$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:V75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:V75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>X$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:W75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>W$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:W75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:W75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Y$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:X75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>X$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:X75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:X75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Z$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:Y75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Y$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:Y75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:Y75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AA$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:Z75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Z$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:Z75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:Z75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AB$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AA75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AA$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AA75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AA75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AC$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AB75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AB$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AB75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AB75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AD$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AC75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AC$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AC75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AC75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AE$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AD75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AD$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AD75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AD75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AF$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AE75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AE$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AE75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AE75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AG$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AF75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AF$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AF75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AF75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AH$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AG75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AG$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AG75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AG75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AI$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AH75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AH$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AH75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AH75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AJ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AI75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AI$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AI75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AI75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AK$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AJ75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AJ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AJ75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AJ75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AL$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AK75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AK$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AK75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AK75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AM$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AL75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AL$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AL75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AL75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AN$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AM75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AM$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AM75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AM75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AO$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AN75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AN$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AN75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AN75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AP$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AO75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AO$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AO75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AO75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AQ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AP75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AP$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AP75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AP75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AR$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AQ75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AQ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AQ75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AQ75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AS$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AR75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AR$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AR75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AR75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AT$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AS75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AS$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AS75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AS75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AU$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AT75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AT$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AT75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AT75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AV$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AU75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AU$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AU75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AU75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AW$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AV75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AV$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AV75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AV75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AX$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AW75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AW$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AW75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AW75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AY$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AX75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AX$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AX75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AX75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AZ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AY75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AY$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AY75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AY75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BA$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:AZ75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AZ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:AZ75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:AZ75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BB$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BA75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BA$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BA75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BA75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BC$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BB75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BB$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BB75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BD$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BC75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BC$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BC75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BE$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BD75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BD$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BD75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BF$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BE75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BE$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BE75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BG$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BF75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BF$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BF75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BH$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BG75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BG$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BG75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BI$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BH75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BH$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BH75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BJ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BI75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BI$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BI75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BK$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BJ75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BJ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BJ75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BL$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BK75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BK$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BK75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BM$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BL75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BL$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BL75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BN$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BM75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BM$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BM75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BO$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BN75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BN$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BN75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BP$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BO75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BO$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BO75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BQ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BP75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BP$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BP75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BR$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BQ75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BQ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BQ75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BS$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BR75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BR$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BR75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BT$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BS75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BS$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BS75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BU$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G75:BT75)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BT$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G75:BT75))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G75:BT75))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E64)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>P$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:O76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>O$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:O76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:O76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Q$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:P76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>P$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:P76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:P76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>R$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:Q76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Q$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:Q76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:Q76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>S$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:R76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>R$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:R76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:R76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>T$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:S76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>S$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:S76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:S76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>U$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:T76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>T$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:T76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:T76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>V$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:U76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>U$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:U76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:U76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>W$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:V76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>V$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:V76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:V76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>X$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:W76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>W$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:W76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:W76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Y$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:X76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>X$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:X76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:X76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Z$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:Y76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Y$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:Y76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:Y76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AA$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:Z76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Z$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:Z76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:Z76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AB$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AA76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AA$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AA76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AA76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AC$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AB76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AB$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AB76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AB76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AD$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AC76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AC$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AC76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AC76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AE$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AD76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AD$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AD76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AD76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AF$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AE76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AE$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AE76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AE76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AG$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AF76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AF$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AF76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AF76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AH$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AG76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AG$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AG76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AG76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AI$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AH76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AH$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AH76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AH76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AJ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AI76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AI$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AI76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AI76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AK$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AJ76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AJ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AJ76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AJ76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AL$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AK76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AK$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AK76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AK76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AM$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AL76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AL$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AL76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AL76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AN$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AM76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AM$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AM76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AM76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AO$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AN76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AN$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AN76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AN76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AP$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AO76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AO$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AO76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AO76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AQ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AP76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AP$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AP76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AP76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AR$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AQ76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AQ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AQ76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AQ76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AS$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AR76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AR$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AR76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AR76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AT$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AS76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AS$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AS76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AS76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AU$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AT76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AT$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AT76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AT76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AV$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AU76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AU$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AU76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AU76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AW$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AV76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AV$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AV76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AV76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AX$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AW76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AW$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AW76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AW76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AY$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AX76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AX$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AX76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AX76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AZ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AY76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AY$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AY76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AY76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BA$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:AZ76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AZ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:AZ76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:AZ76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BB$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BA76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BA$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BA76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BA76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BC$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BB76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BB$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BB76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BB76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BD$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BC76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BC$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BC76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BE$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BD76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BD$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BD76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BF$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BE76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BE$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BE76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BG$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BF76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BF$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BF76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BH$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BG76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BG$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BG76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BI$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BH76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BH$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BH76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BJ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BI76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BI$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BI76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BK$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BJ76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BJ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BJ76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BL$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BK76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BK$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BK76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BM$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BL76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BL$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BL76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BN$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BM76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BM$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BM76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BO$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BN76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BN$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BN76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BP$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BO76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BO$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BO76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BQ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BP76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BP$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BP76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BR$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BQ76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BQ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BQ76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BS$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BR76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BR$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BR76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BT$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BS76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BS$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BS76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BU$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G76:BT76)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BT$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G76:BT76))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G76:BT76))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E65)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Q$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:P77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>P$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:P77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:P77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>R$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:Q77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Q$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:Q77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:Q77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>S$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:R77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>R$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:R77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:R77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>T$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:S77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>S$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:S77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:S77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>U$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:T77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>T$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:T77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:T77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>V$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:U77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>U$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:U77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:U77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>W$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:V77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>V$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:V77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:V77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>X$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:W77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>W$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:W77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:W77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Y$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:X77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>X$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:X77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:X77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Z$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:Y77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Y$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:Y77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:Y77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AA$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:Z77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Z$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:Z77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:Z77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AB$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AA77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AA$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AA77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AA77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AC$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AB77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AB$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AB77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AB77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AD$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AC77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AC$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AC77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AC77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AE$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AD77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AD$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AD77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AD77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AF$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AE77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AE$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AE77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AE77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AG$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AF77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AF$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AF77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AF77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AH$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AG77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AG$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AG77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AG77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AI$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AH77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AH$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AH77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AH77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AJ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AI77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AI$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AI77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AI77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AK$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AJ77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AJ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AJ77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AJ77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AL$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AK77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AK$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AK77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AK77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AM$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AL77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AL$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AL77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AL77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AN$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AM77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AM$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AM77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AM77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AO$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AN77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AN$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AN77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AN77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AP$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AO77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AO$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AO77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AO77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AQ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AP77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AP$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AP77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AP77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AR$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AQ77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AQ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AQ77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AQ77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AS$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AR77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AR$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AR77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AR77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AT$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AS77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AS$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AS77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AS77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AU$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AT77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AT$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AT77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AT77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AV$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AU77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AU$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AU77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AU77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AW$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AV77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AV$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AV77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AV77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AX$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AW77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AW$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AW77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AW77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AY$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AX77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AX$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AX77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AX77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AZ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AY77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AY$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AY77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AY77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BA$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:AZ77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AZ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:AZ77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:AZ77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BB$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BA77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BA$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BA77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BA77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BC$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BB77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BB$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BB77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BB77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BD$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BC77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BC$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BC77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BC77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BE$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BD77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BD$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BD77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BF$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BE77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BE$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BE77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BG$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BF77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BF$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BF77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BH$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BG77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BG$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BG77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BI$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BH77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BH$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BH77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BJ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BI77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BI$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BI77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BK$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BJ77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BJ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BJ77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BL$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BK77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BK$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BK77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BM$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BL77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BL$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BL77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BN$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BM77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BM$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BM77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BO$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BN77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BN$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BN77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BP$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BO77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BO$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BO77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BQ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BP77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BP$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BP77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BR$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BQ77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BQ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BQ77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BS$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BR77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BR$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BR77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BT$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BS77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BS$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BS77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BU$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G77:BT77)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BT$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G77:BT77))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G77:BT77))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E66)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>R$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:Q78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Q$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:Q78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:Q78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>S$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:R78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>R$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:R78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:R78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>T$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:S78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>S$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:S78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>U$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:T78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>T$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:T78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>V$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:U78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>U$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:U78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>W$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:V78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>V$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:V78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>X$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:W78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>W$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:W78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>Y$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:X78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>X$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:X78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>Z$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:Y78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Y$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:Y78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AA$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:Z78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Z$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:Z78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AB$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AA78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AA$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AA78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AC$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AB78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AB$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AB78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AD$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AC78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AC$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AC78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AE$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AD78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AD$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AD78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AF$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AE78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AE$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AE78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AG$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AF78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AF$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AF78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AH$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AG78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AG$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AG78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AI$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AH78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AH$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AH78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AJ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AI78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AI$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AI78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AK$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AJ78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AJ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AJ78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AL$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AK78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AK$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AK78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AM$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AL78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AL$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AL78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AN$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AM78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AM$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AM78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AO$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AN78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AN$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AN78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AP$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AO78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AO$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AO78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AQ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AP78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AP$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AP78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AR$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AQ78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AQ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AQ78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AS$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AR78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AR$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AR78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AT$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AS78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AS$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AS78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AU$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AT78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AT$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AT78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AV$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AU78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AU$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AU78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AW$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AV78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AV$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AV78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AX$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AW78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AW$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AW78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AY$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AX78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AX$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AX78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AZ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AY78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AY$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AY78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BA$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:AZ78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AZ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:AZ78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BB$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BA78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BA$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BA78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BC$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BB78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BB$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BB78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BD$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BC78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BC$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BC78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BE$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BD78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BD$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BD78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BF$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BE78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BE$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BE78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BG$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BF78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BF$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BF78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BH$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BG78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BG$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BG78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BI$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BH78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BH$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BH78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BJ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BI78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BI$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BI78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BK$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BJ78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BJ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BJ78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BL$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BK78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BK$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BK78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BM$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BL78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BL$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BL78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BN$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BM78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BM$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BM78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BO$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BN78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BN$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BN78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BP$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BO78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BO$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BO78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BQ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BP78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BP$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BP78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BR$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BQ78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BQ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BQ78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BS$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BR78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BR$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BR78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BT$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BS78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BS$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BS78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BU$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G78:BT78)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BT$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G78:BT78))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G78:BT78))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F44&\" - tax depreciation\"","v":"Cable tunnel (dx) - tax depreciation"},null,{"$f":"SUM(H56:H79)+H48","v":3.8074408290432156},3.8197541935432158,3.8510134248182157,3.8863258930294653,3.9052843898301535,3.9003922117908063,3.8957446426534266,3.8913294519729158,3.887135020826431,3.8831503112372703,3.8793648371275675,3.8757686367233495,3.8723522463393434,3.8691066754745367,3.8660233831529709,3.863094255447483,3.8603115841272699,3.857668046373067,3.8551566855065742,3.8527708926834063,3.8505043895013968,3.8483512114784881,3.846305692356724,3.8443624491910486,3.8425163681836576,3.840762591226635,3.8390965031174642,3.8375137194137516,3.8360100748952251,3.8345816126026246,3.8332245734246539,3.8319353862055818,{"$f":"SUM(AN56:AN79)+AN48","v":3.8307106583474635},3.4706590401549438,2.1001020947083945E-2,1.9950969899729748E-2,1.8953421404743261E-2,1.8005750334506097E-2,1.7105462817780793E-2,1.6250189676891756E-2,1.5437680193047171E-2,1.4665796183394813E-2,1.393250637422507E-2,1.3235881055513821E-2,1.257408700273813E-2,1.1945382652601219E-2,1.134811351997116E-2,1.0780707843972601E-2,1.0241672451773973E-2,9.7295888291852733E-3,9.2431093877260086E-3,8.7809539183397074E-3,8.3419062224227257E-3,7.9248109113015889E-3,7.5285703657365088E-3,7.1521418474496876E-3,6.7945347550772027E-3,6.4548080173233418E-3,6.1320676164571732E-3,5.8254642356343166E-3,5.5341910238526013E-3,5.2574814726599733E-3,4.994607399026978E-3,4.744877029075628E-3,{"$f":"SUM(BT56:BT79)+BT48","v":4.5076331776218448E-3},{"$f":"SUM(BU56:BU79)+BU48","v":4.2822515187407543E-3}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E83","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E83, 'TAB input'!$D$18:$D$67, 0))","v":"Distribution lines and cables"}]
[null,null,null,null,{"$f":"E45+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E83)","v":2318.849123505076},{"$f":"INDEX('TAB input'!H$18:H$67, $E83)-INDEX('TAB input'!H$72:H$121, $E83)-INDEX('TAB input'!H$126:H$175, $E83)","v":147.71205823999998},{"$f":"INDEX('TAB input'!I$18:I$67, $E83)-INDEX('TAB input'!I$72:I$121, $E83)-INDEX('TAB input'!I$126:I$175, $E83)","v":117.56067581000002},{"$f":"INDEX('TAB input'!J$18:J$67, $E83)-INDEX('TAB input'!J$72:J$121, $E83)-INDEX('TAB input'!J$126:J$175, $E83)","v":114.72757589999999},{"$f":"INDEX('TAB input'!K$18:K$67, $E83)-INDEX('TAB input'!K$72:K$121, $E83)-INDEX('TAB input'!K$126:K$175, $E83)","v":130.30770099999998},{"$f":"INDEX('TAB input'!L$18:L$67, $E83)-INDEX('TAB input'!L$72:L$121, $E83)-INDEX('TAB input'!L$126:L$175, $E83)","v":147.37931202298759},{"$f":"INDEX('TAB input'!M$18:M$67, $E83)-INDEX('TAB input'!M$72:M$121, $E83)-INDEX('TAB input'!M$126:M$175, $E83)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E83)-INDEX('TAB input'!N$72:N$121, $E83)-INDEX('TAB input'!N$126:N$175, $E83)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E83)-INDEX('TAB input'!O$72:O$121, $E83)-INDEX('TAB input'!O$126:O$175, $E83)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E83)-INDEX('TAB input'!P$72:P$121, $E83)-INDEX('TAB input'!P$126:P$175, $E83)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E83)-INDEX('TAB input'!Q$72:Q$121, $E83)-INDEX('TAB input'!Q$126:Q$175, $E83)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E83)-INDEX('TAB input'!R$72:R$121, $E83)-INDEX('TAB input'!R$126:R$175, $E83)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E83)-INDEX('TAB input'!S$72:S$121, $E83)-INDEX('TAB input'!S$126:S$175, $E83)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E83)-INDEX('TAB input'!T$72:T$121, $E83)-INDEX('TAB input'!T$126:T$175, $E83)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E83)-INDEX('TAB input'!U$72:U$121, $E83)-INDEX('TAB input'!U$126:U$175, $E83)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E83)-INDEX('TAB input'!V$72:V$121, $E83)-INDEX('TAB input'!V$126:V$175, $E83)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E83)-INDEX('TAB input'!W$72:W$121, $E83)-INDEX('TAB input'!W$126:W$175, $E83)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E83)-INDEX('TAB input'!X$72:X$121, $E83)-INDEX('TAB input'!X$126:X$175, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E83)-INDEX('TAB input'!Y$72:Y$121, $E83)-INDEX('TAB input'!Y$126:Y$175, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E83)-INDEX('TAB input'!Z$72:Z$121, $E83)-INDEX('TAB input'!Z$126:Z$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E83)-INDEX('TAB input'!AA$72:AA$121, $E83)-INDEX('TAB input'!AA$126:AA$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E83)-INDEX('TAB input'!AB$72:AB$121, $E83)-INDEX('TAB input'!AB$126:AB$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E83)-INDEX('TAB input'!AC$72:AC$121, $E83)-INDEX('TAB input'!AC$126:AC$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E83)-INDEX('TAB input'!AD$72:AD$121, $E83)-INDEX('TAB input'!AD$126:AD$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E83)-INDEX('TAB input'!AE$72:AE$121, $E83)-INDEX('TAB input'!AE$126:AE$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E83)-INDEX('TAB input'!AF$72:AF$121, $E83)-INDEX('TAB input'!AF$126:AF$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E83)-INDEX('TAB input'!AG$72:AG$121, $E83)-INDEX('TAB input'!AG$126:AG$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E83)-INDEX('TAB input'!AH$72:AH$121, $E83)-INDEX('TAB input'!AH$126:AH$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E83)-INDEX('TAB input'!AI$72:AI$121, $E83)-INDEX('TAB input'!AI$126:AI$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E83)-INDEX('TAB input'!AJ$72:AJ$121, $E83)-INDEX('TAB input'!AJ$126:AJ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E83)-INDEX('TAB input'!AK$72:AK$121, $E83)-INDEX('TAB input'!AK$126:AK$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E83)-INDEX('TAB input'!AL$72:AL$121, $E83)-INDEX('TAB input'!AL$126:AL$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E83)-INDEX('TAB input'!AM$72:AM$121, $E83)-INDEX('TAB input'!AM$126:AM$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E83)-INDEX('TAB input'!AN$72:AN$121, $E83)-INDEX('TAB input'!AN$126:AN$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E83)-INDEX('TAB input'!AO$72:AO$121, $E83)-INDEX('TAB input'!AO$126:AO$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E83)-INDEX('TAB input'!AP$72:AP$121, $E83)-INDEX('TAB input'!AP$126:AP$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E83)-INDEX('TAB input'!AQ$72:AQ$121, $E83)-INDEX('TAB input'!AQ$126:AQ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E83)-INDEX('TAB input'!AR$72:AR$121, $E83)-INDEX('TAB input'!AR$126:AR$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E83)-INDEX('TAB input'!AS$72:AS$121, $E83)-INDEX('TAB input'!AS$126:AS$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E83)-INDEX('TAB input'!AT$72:AT$121, $E83)-INDEX('TAB input'!AT$126:AT$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E83)-INDEX('TAB input'!AU$72:AU$121, $E83)-INDEX('TAB input'!AU$126:AU$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E83)-INDEX('TAB input'!AV$72:AV$121, $E83)-INDEX('TAB input'!AV$126:AV$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E83)-INDEX('TAB input'!AW$72:AW$121, $E83)-INDEX('TAB input'!AW$126:AW$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E83)-INDEX('TAB input'!AX$72:AX$121, $E83)-INDEX('TAB input'!AX$126:AX$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E83)-INDEX('TAB input'!AY$72:AY$121, $E83)-INDEX('TAB input'!AY$126:AY$175, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E83)-INDEX('TAB input'!AZ$72:AZ$121, $E83)-INDEX('TAB input'!AZ$126:AZ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E83)-INDEX('TAB input'!BA$72:BA$121, $E83)-INDEX('TAB input'!BA$126:BA$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E83)-INDEX('TAB input'!BB$72:BB$121, $E83)-INDEX('TAB input'!BB$126:BB$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E83)-INDEX('TAB input'!BC$72:BC$121, $E83)-INDEX('TAB input'!BC$126:BC$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E83)-INDEX('TAB input'!BD$72:BD$121, $E83)-INDEX('TAB input'!BD$126:BD$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E83)-INDEX('TAB input'!BE$72:BE$121, $E83)-INDEX('TAB input'!BE$126:BE$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E83)-INDEX('TAB input'!BF$72:BF$121, $E83)-INDEX('TAB input'!BF$126:BF$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E83)-INDEX('TAB input'!BG$72:BG$121, $E83)-INDEX('TAB input'!BG$126:BG$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E83)-INDEX('TAB input'!BH$72:BH$121, $E83)-INDEX('TAB input'!BH$126:BH$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E83)-INDEX('TAB input'!BI$72:BI$121, $E83)-INDEX('TAB input'!BI$126:BI$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E83)-INDEX('TAB input'!BJ$72:BJ$121, $E83)-INDEX('TAB input'!BJ$126:BJ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E83)-INDEX('TAB input'!BK$72:BK$121, $E83)-INDEX('TAB input'!BK$126:BK$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E83)-INDEX('TAB input'!BL$72:BL$121, $E83)-INDEX('TAB input'!BL$126:BL$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E83)-INDEX('TAB input'!BM$72:BM$121, $E83)-INDEX('TAB input'!BM$126:BM$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E83)-INDEX('TAB input'!BN$72:BN$121, $E83)-INDEX('TAB input'!BN$126:BN$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E83)-INDEX('TAB input'!BO$72:BO$121, $E83)-INDEX('TAB input'!BO$126:BO$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E83)-INDEX('TAB input'!BP$72:BP$121, $E83)-INDEX('TAB input'!BP$126:BP$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E83)-INDEX('TAB input'!BQ$72:BQ$121, $E83)-INDEX('TAB input'!BQ$126:BQ$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E83)-INDEX('TAB input'!BR$72:BR$121, $E83)-INDEX('TAB input'!BR$126:BR$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E83)-INDEX('TAB input'!BS$72:BS$121, $E83)-INDEX('TAB input'!BS$126:BS$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E83)-INDEX('TAB input'!BT$72:BT$121, $E83)-INDEX('TAB input'!BT$126:BT$175, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E83)-INDEX('TAB input'!BU$72:BU$121, $E83)-INDEX('TAB input'!BU$126:BU$175, $E83)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E83)=\"\", IF($G83=0, 0, F84), INDEX('TAB input'!$G$180:$G$229, $E83))","v":37.70585013938333},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E83)=\"\", G84, INDEX('TAB input'!H$180:H$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E83)=\"\", H84, INDEX('TAB input'!I$180:I$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E83)=\"\", I84, INDEX('TAB input'!J$180:J$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E83)=\"\", J84, INDEX('TAB input'!K$180:K$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E83)=\"\", K84, INDEX('TAB input'!L$180:L$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E83)=\"\", L84, INDEX('TAB input'!M$180:M$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E83)=\"\", M84, INDEX('TAB input'!N$180:N$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E83)=\"\", N84, INDEX('TAB input'!O$180:O$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E83)=\"\", O84, INDEX('TAB input'!P$180:P$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E83)=\"\", P84, INDEX('TAB input'!Q$180:Q$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E83)=\"\", Q84, INDEX('TAB input'!R$180:R$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E83)=\"\", R84, INDEX('TAB input'!S$180:S$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E83)=\"\", S84, INDEX('TAB input'!T$180:T$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E83)=\"\", T84, INDEX('TAB input'!U$180:U$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E83)=\"\", U84, INDEX('TAB input'!V$180:V$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E83)=\"\", V84, INDEX('TAB input'!W$180:W$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E83)=\"\", W84, INDEX('TAB input'!X$180:X$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E83)=\"\", X84, INDEX('TAB input'!Y$180:Y$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E83)=\"\", Y84, INDEX('TAB input'!Z$180:Z$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E83)=\"\", Z84, INDEX('TAB input'!AA$180:AA$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E83)=\"\", AA84, INDEX('TAB input'!AB$180:AB$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E83)=\"\", AB84, INDEX('TAB input'!AC$180:AC$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E83)=\"\", AC84, INDEX('TAB input'!AD$180:AD$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E83)=\"\", AD84, INDEX('TAB input'!AE$180:AE$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E83)=\"\", AE84, INDEX('TAB input'!AF$180:AF$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E83)=\"\", AF84, INDEX('TAB input'!AG$180:AG$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E83)=\"\", AG84, INDEX('TAB input'!AH$180:AH$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E83)=\"\", AH84, INDEX('TAB input'!AI$180:AI$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E83)=\"\", AI84, INDEX('TAB input'!AJ$180:AJ$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E83)=\"\", AJ84, INDEX('TAB input'!AK$180:AK$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E83)=\"\", AK84, INDEX('TAB input'!AL$180:AL$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E83)=\"\", AL84, INDEX('TAB input'!AM$180:AM$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E83)=\"\", AM84, INDEX('TAB input'!AN$180:AN$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E83)=\"\", AN84, INDEX('TAB input'!AO$180:AO$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E83)=\"\", AO84, INDEX('TAB input'!AP$180:AP$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E83)=\"\", AP84, INDEX('TAB input'!AQ$180:AQ$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E83)=\"\", AQ84, INDEX('TAB input'!AR$180:AR$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E83)=\"\", AR84, INDEX('TAB input'!AS$180:AS$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E83)=\"\", AS84, INDEX('TAB input'!AT$180:AT$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E83)=\"\", AT84, INDEX('TAB input'!AU$180:AU$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E83)=\"\", AU84, INDEX('TAB input'!AV$180:AV$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E83)=\"\", AV84, INDEX('TAB input'!AW$180:AW$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E83)=\"\", AW84, INDEX('TAB input'!AX$180:AX$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E83)=\"\", AX84, INDEX('TAB input'!AY$180:AY$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E83)=\"\", AY84, INDEX('TAB input'!AZ$180:AZ$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E83)=\"\", AZ84, INDEX('TAB input'!BA$180:BA$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E83)=\"\", BA84, INDEX('TAB input'!BB$180:BB$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E83)=\"\", BB84, INDEX('TAB input'!BC$180:BC$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E83)=\"\", BC84, INDEX('TAB input'!BD$180:BD$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E83)=\"\", BD84, INDEX('TAB input'!BE$180:BE$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E83)=\"\", BE84, INDEX('TAB input'!BF$180:BF$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E83)=\"\", BF84, INDEX('TAB input'!BG$180:BG$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E83)=\"\", BG84, INDEX('TAB input'!BH$180:BH$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E83)=\"\", BH84, INDEX('TAB input'!BI$180:BI$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E83)=\"\", BI84, INDEX('TAB input'!BJ$180:BJ$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E83)=\"\", BJ84, INDEX('TAB input'!BK$180:BK$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E83)=\"\", BK84, INDEX('TAB input'!BL$180:BL$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E83)=\"\", BL84, INDEX('TAB input'!BM$180:BM$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E83)=\"\", BM84, INDEX('TAB input'!BN$180:BN$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E83)=\"\", BN84, INDEX('TAB input'!BO$180:BO$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E83)=\"\", BO84, INDEX('TAB input'!BP$180:BP$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E83)=\"\", BP84, INDEX('TAB input'!BQ$180:BQ$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E83)=\"\", BQ84, INDEX('TAB input'!BR$180:BR$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E83)=\"\", BR84, INDEX('TAB input'!BS$180:BS$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E83)=\"\", BS84, INDEX('TAB input'!BT$180:BT$229, $E83))","v":48.7},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E83)=\"\", BT84, INDEX('TAB input'!BU$180:BU$229, $E83))","v":48.7}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E83)=0, G85, INDEX('TAB input'!H$233:H$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E83)=0, H85, INDEX('TAB input'!I$233:I$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E83)=0, I85, INDEX('TAB input'!J$233:J$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E83)=0, J85, INDEX('TAB input'!K$233:K$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E83)=0, K85, INDEX('TAB input'!L$233:L$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E83)=0, L85, INDEX('TAB input'!M$233:M$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E83)=0, M85, INDEX('TAB input'!N$233:N$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E83)=0, N85, INDEX('TAB input'!O$233:O$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E83)=0, O85, INDEX('TAB input'!P$233:P$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E83)=0, P85, INDEX('TAB input'!Q$233:Q$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E83)=0, Q85, INDEX('TAB input'!R$233:R$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E83)=0, R85, INDEX('TAB input'!S$233:S$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E83)=0, S85, INDEX('TAB input'!T$233:T$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E83)=0, T85, INDEX('TAB input'!U$233:U$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E83)=0, U85, INDEX('TAB input'!V$233:V$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E83)=0, V85, INDEX('TAB input'!W$233:W$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E83)=0, W85, INDEX('TAB input'!X$233:X$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E83)=0, X85, INDEX('TAB input'!Y$233:Y$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E83)=0, Y85, INDEX('TAB input'!Z$233:Z$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E83)=0, Z85, INDEX('TAB input'!AA$233:AA$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E83)=0, AA85, INDEX('TAB input'!AB$233:AB$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E83)=0, AB85, INDEX('TAB input'!AC$233:AC$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E83)=0, AC85, INDEX('TAB input'!AD$233:AD$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E83)=0, AD85, INDEX('TAB input'!AE$233:AE$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E83)=0, AE85, INDEX('TAB input'!AF$233:AF$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E83)=0, AF85, INDEX('TAB input'!AG$233:AG$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E83)=0, AG85, INDEX('TAB input'!AH$233:AH$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E83)=0, AH85, INDEX('TAB input'!AI$233:AI$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E83)=0, AI85, INDEX('TAB input'!AJ$233:AJ$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E83)=0, AJ85, INDEX('TAB input'!AK$233:AK$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E83)=0, AK85, INDEX('TAB input'!AL$233:AL$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E83)=0, AL85, INDEX('TAB input'!AM$233:AM$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E83)=0, AM85, INDEX('TAB input'!AN$233:AN$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E83)=0, AN85, INDEX('TAB input'!AO$233:AO$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E83)=0, AO85, INDEX('TAB input'!AP$233:AP$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E83)=0, AP85, INDEX('TAB input'!AQ$233:AQ$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E83)=0, AQ85, INDEX('TAB input'!AR$233:AR$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E83)=0, AR85, INDEX('TAB input'!AS$233:AS$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E83)=0, AS85, INDEX('TAB input'!AT$233:AT$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E83)=0, AT85, INDEX('TAB input'!AU$233:AU$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E83)=0, AU85, INDEX('TAB input'!AV$233:AV$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E83)=0, AV85, INDEX('TAB input'!AW$233:AW$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E83)=0, AW85, INDEX('TAB input'!AX$233:AX$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E83)=0, AX85, INDEX('TAB input'!AY$233:AY$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E83)=0, AY85, INDEX('TAB input'!AZ$233:AZ$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E83)=0, AZ85, INDEX('TAB input'!BA$233:BA$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E83)=0, BA85, INDEX('TAB input'!BB$233:BB$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E83)=0, BB85, INDEX('TAB input'!BC$233:BC$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E83)=0, BC85, INDEX('TAB input'!BD$233:BD$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E83)=0, BD85, INDEX('TAB input'!BE$233:BE$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E83)=0, BE85, INDEX('TAB input'!BF$233:BF$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E83)=0, BF85, INDEX('TAB input'!BG$233:BG$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E83)=0, BG85, INDEX('TAB input'!BH$233:BH$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E83)=0, BH85, INDEX('TAB input'!BI$233:BI$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E83)=0, BI85, INDEX('TAB input'!BJ$233:BJ$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E83)=0, BJ85, INDEX('TAB input'!BK$233:BK$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E83)=0, BK85, INDEX('TAB input'!BL$233:BL$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E83)=0, BL85, INDEX('TAB input'!BM$233:BM$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E83)=0, BM85, INDEX('TAB input'!BN$233:BN$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E83)=0, BN85, INDEX('TAB input'!BO$233:BO$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E83)=0, BO85, INDEX('TAB input'!BP$233:BP$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E83)=0, BP85, INDEX('TAB input'!BQ$233:BQ$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E83)=0, BQ85, INDEX('TAB input'!BR$233:BR$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E83)=0, BR85, INDEX('TAB input'!BS$233:BS$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E83)=0, BS85, INDEX('TAB input'!BT$233:BT$282, $E83))","v":58.033383369141177},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E83)=0, BT85, INDEX('TAB input'!BU$233:BU$282, $E83))","v":58.033383369141177}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E83)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E83)","v":0.16034899999999999},{"$f":"INDEX('TAB input'!J$72:J$121, $E83)","v":0.120393},{"$f":"INDEX('TAB input'!K$72:K$121, $E83)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E83)","v":6.8870552214418831E-2},{"$f":"INDEX('TAB input'!M$72:M$121, $E83)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E83)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E83)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E83)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E83)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E83)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E83)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E83)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E83)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E83)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E83)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E83)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E83)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E83)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E83)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E83)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E83)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E83)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E83)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E83)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E83)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E83)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E83)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E83)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E83)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E83)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E83)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E83)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E83)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E83)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E83)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E83)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E83)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E83)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E83)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E83)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E83)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E83)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E83)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E83)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E83)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E83)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E83)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E83)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E83)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E83)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E83)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E83)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E83)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E83)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E83)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E83)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E83)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E83)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E83)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E83)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E83)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E83)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E83)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E83)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E83)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E83)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E83)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E83)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E83)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E83)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E83)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E83)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E83)=\"\", G91, INDEX('TAB input'!H$446:H$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E83)=\"\", H91, INDEX('TAB input'!I$446:I$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E83)=\"\", I91, INDEX('TAB input'!J$446:J$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E83)=\"\", J91, INDEX('TAB input'!K$446:K$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E83)=\"\", K91, INDEX('TAB input'!L$446:L$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E83)=\"\", L91, INDEX('TAB input'!M$446:M$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E83)=\"\", M91, INDEX('TAB input'!N$446:N$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E83)=\"\", N91, INDEX('TAB input'!O$446:O$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E83)=\"\", O91, INDEX('TAB input'!P$446:P$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E83)=\"\", P91, INDEX('TAB input'!Q$446:Q$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E83)=\"\", Q91, INDEX('TAB input'!R$446:R$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E83)=\"\", R91, INDEX('TAB input'!S$446:S$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E83)=\"\", S91, INDEX('TAB input'!T$446:T$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E83)=\"\", T91, INDEX('TAB input'!U$446:U$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E83)=\"\", U91, INDEX('TAB input'!V$446:V$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E83)=\"\", V91, INDEX('TAB input'!W$446:W$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E83)=\"\", W91, INDEX('TAB input'!X$446:X$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E83)=\"\", X91, INDEX('TAB input'!Y$446:Y$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E83)=\"\", Y91, INDEX('TAB input'!Z$446:Z$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E83)=\"\", Z91, INDEX('TAB input'!AA$446:AA$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E83)=\"\", AA91, INDEX('TAB input'!AB$446:AB$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E83)=\"\", AB91, INDEX('TAB input'!AC$446:AC$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E83)=\"\", AC91, INDEX('TAB input'!AD$446:AD$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E83)=\"\", AD91, INDEX('TAB input'!AE$446:AE$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E83)=\"\", AE91, INDEX('TAB input'!AF$446:AF$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E83)=\"\", AF91, INDEX('TAB input'!AG$446:AG$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E83)=\"\", AG91, INDEX('TAB input'!AH$446:AH$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E83)=\"\", AH91, INDEX('TAB input'!AI$446:AI$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E83)=\"\", AI91, INDEX('TAB input'!AJ$446:AJ$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E83)=\"\", AJ91, INDEX('TAB input'!AK$446:AK$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E83)=\"\", AK91, INDEX('TAB input'!AL$446:AL$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E83)=\"\", AL91, INDEX('TAB input'!AM$446:AM$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E83)=\"\", AM91, INDEX('TAB input'!AN$446:AN$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E83)=\"\", AN91, INDEX('TAB input'!AO$446:AO$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E83)=\"\", AO91, INDEX('TAB input'!AP$446:AP$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E83)=\"\", AP91, INDEX('TAB input'!AQ$446:AQ$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E83)=\"\", AQ91, INDEX('TAB input'!AR$446:AR$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E83)=\"\", AR91, INDEX('TAB input'!AS$446:AS$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E83)=\"\", AS91, INDEX('TAB input'!AT$446:AT$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E83)=\"\", AT91, INDEX('TAB input'!AU$446:AU$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E83)=\"\", AU91, INDEX('TAB input'!AV$446:AV$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E83)=\"\", AV91, INDEX('TAB input'!AW$446:AW$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E83)=\"\", AW91, INDEX('TAB input'!AX$446:AX$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E83)=\"\", AX91, INDEX('TAB input'!AY$446:AY$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E83)=\"\", AY91, INDEX('TAB input'!AZ$446:AZ$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E83)=\"\", AZ91, INDEX('TAB input'!BA$446:BA$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E83)=\"\", BA91, INDEX('TAB input'!BB$446:BB$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E83)=\"\", BB91, INDEX('TAB input'!BC$446:BC$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E83)=\"\", BC91, INDEX('TAB input'!BD$446:BD$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E83)=\"\", BD91, INDEX('TAB input'!BE$446:BE$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E83)=\"\", BE91, INDEX('TAB input'!BF$446:BF$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E83)=\"\", BF91, INDEX('TAB input'!BG$446:BG$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E83)=\"\", BG91, INDEX('TAB input'!BH$446:BH$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E83)=\"\", BH91, INDEX('TAB input'!BI$446:BI$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E83)=\"\", BI91, INDEX('TAB input'!BJ$446:BJ$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E83)=\"\", BJ91, INDEX('TAB input'!BK$446:BK$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E83)=\"\", BK91, INDEX('TAB input'!BL$446:BL$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E83)=\"\", BL91, INDEX('TAB input'!BM$446:BM$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E83)=\"\", BM91, INDEX('TAB input'!BN$446:BN$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E83)=\"\", BN91, INDEX('TAB input'!BO$446:BO$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E83)=\"\", BO91, INDEX('TAB input'!BP$446:BP$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E83)=\"\", BP91, INDEX('TAB input'!BQ$446:BQ$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E83)=\"\", BQ91, INDEX('TAB input'!BR$446:BR$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E83)=\"\", BR91, INDEX('TAB input'!BS$446:BS$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E83)=\"\", BS91, INDEX('TAB input'!BT$446:BT$495, $E83))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E83)=\"\", BT91, INDEX('TAB input'!BU$446:BU$495, $E83))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>H$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:G94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>G$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:G94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:G94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>I$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:H94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>H$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:H94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:H94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>J$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:I94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>I$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:I94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:I94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>K$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:J94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>J$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:J94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:J94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>L$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:K94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>K$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:K94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:K94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>M$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:L94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>L$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:L94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:L94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>N$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:M94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>M$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:M94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:M94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>O$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:N94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>N$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:N94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:N94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>P$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:O94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>O$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:O94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:O94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>Q$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:P94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>P$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:P94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:P94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>R$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Q94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>Q$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:Q94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Q94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>S$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:R94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>R$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:R94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:R94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>T$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:S94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>S$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:S94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:S94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>U$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:T94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>T$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:T94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:T94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>V$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:U94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>U$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:U94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:U94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>W$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:V94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>V$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:V94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:V94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>X$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:W94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>W$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:W94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:W94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>Y$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:X94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>X$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:X94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:X94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>Z$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Y94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>Y$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:Y94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Y94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AA$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Z94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>Z$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:Z94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:Z94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AB$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AA94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AA$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AA94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AA94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AC$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AB94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AB$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AB94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AB94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AD$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AC94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AC$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AC94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AC94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AE$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AD94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AD$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AD94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AD94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AF$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AE94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AE$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AE94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AE94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AG$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AF94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AF$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AF94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AF94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AH$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AG94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AG$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AG94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AG94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AI$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AH94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AH$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AH94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AH94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AJ$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AI94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AI$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AI94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AI94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AK$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AJ94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AJ$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AJ94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AJ94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AL$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AK94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AK$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AK94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AK94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AM$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AL94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AL$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AL94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AL94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AN$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AM94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AM$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AM94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AM94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AO$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AN94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AN$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AN94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AN94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AP$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AO94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AO$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AO94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AO94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AQ$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AP94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AP$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AP94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AP94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AR$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AQ94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AQ$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AQ94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AQ94))))","v":61.498391229297987},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AS$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AR94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AR$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AR94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AR94))))","v":43.40864802105034},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AT$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AS94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AS$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AS94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AS94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AU$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AT94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AT$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AT94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AT94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AV$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AU94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AU$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AU94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AU94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AW$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AV94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AV$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AV94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AV94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AX$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AW94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AW$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AW94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AW94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AY$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AX94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AX$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AX94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AX94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>AZ$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AY94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AY$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AY94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AY94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BA$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AZ94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>AZ$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:AZ94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:AZ94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BB$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BA94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BA$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BA94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BA94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BC$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BB94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BB$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BB94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BB94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BD$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BC94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BC$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BC94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BC94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BE$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BD94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BD$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BD94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BD94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BF$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BE94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BE$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BE94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BE94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BG$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BF94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BF$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BF94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BF94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BH$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BG94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BG$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BG94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BG94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BI$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BH94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BH$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BH94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BH94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BJ$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BI94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BI$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BI94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BI94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BK$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BJ94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BJ$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BJ94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BJ94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BL$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BK94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BK$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BK94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BK94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BM$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BL94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BL$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BL94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BL94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BN$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BM94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BM$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BM94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BM94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BO$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BN94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BN$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BN94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BN94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BP$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BO94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BO$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BO94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BO94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BQ$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BP94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BP$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BP94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BP94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BR$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BQ94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BQ$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BQ94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BQ94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BS$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BR94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BR$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BR94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BR94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BT$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BS94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BS$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BS94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BS94))))","v":0},{"$f":"IF(OFFSET($G84, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G91, -$E94, $E94)=\"SL\",\nIF(OFFSET($G84,-$E94,$E94)+$E94>BU$5,IFERROR((OFFSET($G83,-$E94,$E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BT94)),\nIF(OFFSET($G84,-$E94,$E94)+$E94>BT$5,IFERROR(((OFFSET($G83,-$E94,$E94)-SUM($G94:BT94))*OFFSET($G90, -$E94, $E94)/(OFFSET($G84,-$E94,$E94))),0),OFFSET($G83,-$E94,$E94)-SUM($G94:BT94))))","v":0}]
[null,null,null,null,{"$f":"E94+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E95)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>I$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:H95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>H$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:H95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:H95))))","v":6.0662036238193009},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>J$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:I95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>I$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:I95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:I95))))","v":5.8170782183236414},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>K$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:J95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>J$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:J95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:J95))))","v":5.5781838356409459},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>L$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:K95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>K$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:K95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:K95))))","v":5.3491003105632888},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>M$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:L95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>L$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:L95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:L95))))","v":5.1294247331274248},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>N$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:M95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>M$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:M95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:M95))))","v":4.9187707399805083},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>O$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:N95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>N$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:N95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:N95))))","v":4.7167678348478379},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>P$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:O95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>O$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:O95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:O95))))","v":4.5230607369074756},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>Q$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:P95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>P$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:P95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:P95))))","v":4.3373087559256485},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>R$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Q95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>Q$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:Q95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Q95))))","v":4.1591851930539585},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>S$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:R95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>R$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:R95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:R95))))","v":3.9883767662344942},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>T$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:S95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>S$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:S95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:S95))))","v":3.8245830592022769},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>U$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:T95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>T$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:T95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:T95))))","v":3.6675159931159413},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>V$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:U95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>U$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:U95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:U95))))","v":3.5168993198873606},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>W$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:V95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>V$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:V95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:V95))))","v":3.3724681363190916},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>X$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:W95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>W$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:W95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:W95))))","v":3.2339684181951043},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>Y$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:X95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>X$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:X95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:X95))))","v":3.1011565735053668},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>Z$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Y95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>Y$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:Y95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Y95))))","v":2.9737990140184936},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AA$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Z95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>Z$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:Z95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:Z95))))","v":2.8516717444489457},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AB$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AA95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AA$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AA95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AA95))))","v":2.7345599684962165},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AC$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AB95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AB$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AB95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AB95))))","v":2.6222577110631073},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AD$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AC95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AC$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AC95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AC95))))","v":2.5145674559886468},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AE$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AD95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AD$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AD95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AD95))))","v":2.4112997986585181},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AF$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AE95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AE$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AE95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AE95))))","v":2.3122731128819871},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AG$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AF95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AF$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AF95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AF95))))","v":2.2173132314494626},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AH$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AG95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AG$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AG95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AG95))))","v":2.1262531398088274},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AI$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AH95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AH$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AH95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AH95))))","v":2.0389326823218119},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AJ$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AI95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AI$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AI95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AI95))))","v":1.9551982805837498},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AK$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AJ95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AJ$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AJ95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AJ95))))","v":1.8749026633113166},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AL$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AK95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AK$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AK95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AK95))))","v":1.7979046073231721},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AM$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AL95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AL$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AL95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AL95))))","v":1.7240686891579493},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AN$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AM95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AM$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AM95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AM95))))","v":1.6532650468927361},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AO$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AN95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AN$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AN95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AN95))))","v":1.5853691517431368},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AP$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AO95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AO$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AO95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AO95))))","v":1.5202615890432132},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AQ$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AP95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AP$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AP95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AP95))))","v":1.4578278482200833},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AR$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AQ95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AQ$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AQ95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AQ95))))","v":1.3979581213937968},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AS$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AR95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AR$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AR95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AR95))))","v":1.3405471102482609},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AT$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AS95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AS$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AS95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AS95))))","v":1.2854938408335477},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AU$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AT95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AT$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AT95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AT95))))","v":1.2327014859738534},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AV$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AU95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AU$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AU95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AU95))))","v":1.1820771949687674},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AW$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AV95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AV$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AV95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AV95))))","v":1.1335319302883251},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AX$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AW95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AW$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AW95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AW95))))","v":1.0869803109746361},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AY$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AX95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AX$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AX95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AX95))))","v":1.0423404624746508},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>AZ$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AY95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AY$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AY95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AY95))))","v":0.99953387263996274},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BA$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AZ95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>AZ$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:AZ95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:AZ95))))","v":0.95848525364037518},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BB$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BA95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BA$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BA95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BA95))))","v":0.91912240954836799},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BC$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BB95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BB$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BB95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BB95))))","v":0.88137610936157684},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BD$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BC95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BC$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BC95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BC95))))","v":0.8451799652399512},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BE$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BD95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BD$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BD95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BD95))))","v":0.81047031574344408},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BF$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BE95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BE$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BE95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BE95))))","v":0.77718611386486314},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BG$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BF95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BF$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BF95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BF95))))","v":0.74526881966096703},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BH$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BG95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BG$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BG95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BG95))))","v":0.71466229729296027},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BI$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BH95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BH$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BH95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BH95))))","v":0.68531271629530277},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BJ$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BI95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BI$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BI95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BI95))))","v":0.6571684568991919},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BK$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BJ95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BJ$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BJ95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BJ95))))","v":0.63018001924419398},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BL$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BK95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BK$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BK95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BK95))))","v":0.60429993631835432},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BM$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BL95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BL$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BL95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BL95))))","v":0.57948269047365863},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BN$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BM95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BM$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BM95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BM95))))","v":0.55568463337001728},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BO$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BN95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BN$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BN95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BN95))))","v":0.53286390920697735},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BP$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BO95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BO$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BO95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BO95))))","v":12.442372279982919},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BQ$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BP95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BP$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BP95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BP95))))","v":0},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BR$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BQ95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BQ$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BQ95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BQ95))))","v":0},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BS$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BR95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BR$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BR95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BR95))))","v":0},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BT$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BS95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BS$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BS95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BS95))))","v":0},{"$f":"IF(OFFSET($G85, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G92, -$E95, $E95)=\"SL\",\nIF(OFFSET($G85,-$E95,$E95)+$E95>BU$5,IFERROR((OFFSET($G84,-$E95,$E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BT95)),\nIF(OFFSET($G86,-$E95,$E95)+$E95>BT$5,IFERROR(((OFFSET($G84,-$E95,$E95)-SUM($G95:BT95))*OFFSET($G91, -$E95, $E95)/(OFFSET($G85,-$E95,$E95))),0),OFFSET($G84,-$E95,$E95)-SUM($G95:BT95))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E96)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>J$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:I96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>I$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:I96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:I96))))","v":4.827953832032855},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>K$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:J96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>J$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:J96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:J96))))","v":4.6296805740438254},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>L$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:K96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>K$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:K96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:K96))))","v":4.4395499549865844},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>M$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:L96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>L$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:L96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:L96))))","v":4.2572275749049995},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>N$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:M96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>M$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:M96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:M96))))","v":4.0823927669006883},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>O$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:N96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>N$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:N96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:N96))))","v":3.9147380331470663},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>P$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:O96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>O$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:O96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:O96))))","v":3.7539685040650514},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>Q$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:P96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>P$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:P96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:P96))))","v":3.599801419709197},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>R$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Q96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>Q$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:Q96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Q96))))","v":3.4519656324521457},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>S$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:R96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>R$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:R96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:R96))))","v":3.310201130092715},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>T$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:S96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>S$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:S96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:S96))))","v":3.1742585785488662},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>U$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:T96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>T$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:T96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:T96))))","v":3.0438988833312539},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>V$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:U96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>U$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:U96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:U96))))","v":2.9188927690260691},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>W$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:V96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>V$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:V96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:V96))))","v":2.7990203760475856},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>X$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:W96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>W$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:W96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:W96))))","v":2.6840708739511756},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>Y$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:X96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>X$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:X96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:X96))))","v":2.5738420906266914},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>Z$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Y96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>Y$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:Y96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Y96))))","v":2.4681401567200512},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AA$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Z96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>Z$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:Z96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:Z96))))","v":2.3667791646576259},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AB$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AA96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AA$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AA96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AA96))))","v":2.26958084167374},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AC$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AB96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AB$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AB96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AB96))))","v":2.1763742362661942},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AD$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AC96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AC$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AC96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AC96))))","v":2.0869954175283629},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AE$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AD96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AD$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AD96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AD96))))","v":2.001287186829046},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AF$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AE96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AE$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AE96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AE96))))","v":1.9190988013329868},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AG$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AF96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AF$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AF96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AF96))))","v":1.8402857088757798},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AH$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AG96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AG$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AG96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AG96))))","v":1.7647092937268769},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AI$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AH96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AH$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AH96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AH96))))","v":1.6922366327935348},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AJ$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AI96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AI$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AI96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AI96))))","v":1.6227402618369213},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AK$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AJ96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AJ$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AJ96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AJ96))))","v":1.5560979512892037},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AL$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AK96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AK$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AK96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AK96))))","v":1.4921924912773268},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AM$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AL96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AL$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AL96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AL96))))","v":1.4309114854753835},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AN$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AM96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AM$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AM96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AM96))))","v":1.3721471534230065},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AO$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AN96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AN$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AN96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AN96))))","v":1.3157961409621031},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AP$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AO96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AO$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AO96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AO96))))","v":1.2617593384585257},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AQ$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AP96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AP$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AP96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AP96))))","v":1.2099417064889761},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AR$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AQ96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AQ$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AQ96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AQ96))))","v":1.1602521086865543},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AS$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AR96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AR$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AR96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AR96))))","v":1.1126031514509669},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AT$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AS96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AS$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AS96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AS96))))","v":1.0669110302414815},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AU$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AT96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AT$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AT96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AT96))))","v":1.023095382182283},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AV$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AU96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AU$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AU96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AU96))))","v":0.98107914472099855},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AW$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AV96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AV$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AV96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AV96))))","v":0.94078842009179964},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AX$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AW96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AW$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AW96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AW96))))","v":0.9021523453447029},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AY$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AX96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AX$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AX96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AX96))))","v":0.86510296771247686},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>AZ$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AY96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AY$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AY96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AY96))))","v":0.82957512509594822},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BA$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AZ96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>AZ$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:AZ96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:AZ96))))","v":0.79550633145751104},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BB$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BA96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BA$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BA96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BA96))))","v":0.76283666692126806},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BC$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BB96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BB$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BB96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BB96))))","v":0.73150867238651351},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BD$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BC96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BC$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BC96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BC96))))","v":0.70146724846920305},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BE$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BD96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BD$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BD96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BD96))))","v":0.67265955859367121},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BF$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BE96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BE$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BE96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BE96))))","v":0.64503493606415729},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BG$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BF96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BF$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BF96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BF96))))","v":0.61854479495269266},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BH$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BG96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BG$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BG96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BG96))))","v":0.59314254464662697},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BI$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BH96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BH$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BH96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BH96))))","v":0.56878350790549248},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BJ$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BI96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BI$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BI96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BI96))))","v":0.54542484228309029},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BK$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BJ96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BJ$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BJ96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BJ96))))","v":0.52302546477659762},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BL$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BK96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BK$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BK96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BK96))))","v":0.50154597957016667},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BM$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BL96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BL$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BL96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BL96))))","v":0.48094860874592976},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BN$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BM96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BM$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BM96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BM96))))","v":0.46119712584055267},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BO$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BN96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BN$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BN96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BN96))))","v":0.4422567921304682},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BP$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BO96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BO$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BO96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BO96))))","v":0.42409429553373457},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BQ$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BP96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BP$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BP96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BP96))))","v":9.9026018007127021},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BR$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BQ96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BQ$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BQ96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BQ96))))","v":0},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BS$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BR96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BR$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BR96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BR96))))","v":0},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BT$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BS96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BS$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BS96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BS96))))","v":0},{"$f":"IF(OFFSET($G86, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G93, -$E96, $E96)=\"SL\",\nIF(OFFSET($G86,-$E96,$E96)+$E96>BU$5,IFERROR((OFFSET($G85,-$E96,$E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BT96)),\nIF(OFFSET($G87,-$E96,$E96)+$E96>BT$5,IFERROR(((OFFSET($G85,-$E96,$E96)-SUM($G96:BT96))*OFFSET($G92, -$E96, $E96)/(OFFSET($G86,-$E96,$E96))),0),OFFSET($G85,-$E96,$E96)-SUM($G96:BT96))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E97)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>K$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:J97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>J$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:J97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:J97))))","v":4.7116047597535928},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>L$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:K97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>K$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:K97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:K97))))","v":4.5181096977513917},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>M$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:L97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>L$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:L97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:L97))))","v":4.3325610448663241},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>N$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:M97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>M$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:M97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:M97))))","v":4.1546324598615474},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>O$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:N97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>N$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:N97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:N97))))","v":3.9840110036043996},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>P$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:O97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>O$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:O97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:O97))))","v":3.8203965886719806},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>Q$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:P97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>P$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:P97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:P97))))","v":3.6635014515601951},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>R$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Q97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>Q$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:Q97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Q97))))","v":3.5130496465679903},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>S$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:R97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>R$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:R97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:R97))))","v":3.3687765604666353},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>T$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:S97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>S$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:S97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:S97))))","v":3.230428447100449},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>U$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:T97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>T$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:T97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:T97))))","v":3.0977619811004304},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>V$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:U97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>U$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:U97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:U97))))","v":2.9705438299258744},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>W$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:V97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>V$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:V97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:V97))))","v":2.8485502434812799},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>X$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:W97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>W$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:W97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:W97))))","v":2.7315666605867723},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>Y$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:X97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>X$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:X97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:X97))))","v":2.6193873316099023},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>Z$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Y97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>Y$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:Y97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Y97))))","v":2.511814956595122},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AA$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Z97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>Z$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:Z97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:Z97))))","v":2.4086603382544598},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AB$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AA97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AA$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AA97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AA97))))","v":2.3097420492091025},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AC$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AB97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AB$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AB97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AB97))))","v":2.2148861128966133},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AD$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AC97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AC$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AC97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AC97))))","v":2.123925697582584},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AE$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AD97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AD$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AD97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AD97))))","v":2.0367008229385353},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AF$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AE97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AE$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AE97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AE97))))","v":1.953058078670012},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AG$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AF97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AF$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AF97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AF97))))","v":1.8728503546999911},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AH$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AG97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AG$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AG97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AG97))))","v":1.7959365824330511},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AI$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AH97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AH$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AH97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AH97))))","v":1.7221814866452458},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AJ$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AI97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AI$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AI97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AI97))))","v":1.6514553475633058},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AK$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AJ97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AJ$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AJ97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AJ97))))","v":1.5836337727147103},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AL$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AK97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AK$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AK97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AK97))))","v":1.5185974781473712},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AM$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AL97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AL$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AL97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AL97))))","v":1.4562320786341323},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AN$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AM97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AM$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AM97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AM97))))","v":1.3964278864931001},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AO$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AN97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AN$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AN97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AN97))))","v":1.339079718669975},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AP$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AO97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AO$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AO97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AO97))))","v":1.2840867117430763},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AQ$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AP97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AP$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AP97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AP97))))","v":1.2313521445257019},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AR$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AQ97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AQ$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AQ97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AQ97))))","v":1.1807832679538044},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AS$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AR97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AR$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AR97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AR97))))","v":1.1322911419598085},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AT$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AS97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AS$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AS97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AS97))))","v":1.0857904790456478},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AU$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AT97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AT$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AT97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AT97))))","v":1.0411994942799132},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AV$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AU97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AU$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AU97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AU97))))","v":0.99843976145527624},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AW$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AV97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AV$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AV97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AV97))))","v":0.95743607515321161},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AX$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AW97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AW$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AW97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AW97))))","v":0.91811631847340835},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AY$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AX97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AX$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AX97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AX97))))","v":0.88041133619523959},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>AZ$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AY97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AY$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AY97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AY97))))","v":0.84425481314820727},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BA$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AZ97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>AZ$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:AZ97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:AZ97))))","v":0.80958315757743882},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BB$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BA97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BA$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BA97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BA97))))","v":0.77633538929910473},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BC$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BB97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BB$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BB97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BB97))))","v":0.74445303244903871},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BD$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BC97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BC$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BC97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BC97))))","v":0.71388001263593637},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BE$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BD97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BD$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BD97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BD97))))","v":0.68456255831823853},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BF$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BE97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BE$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BE97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BE97))))","v":0.65644910623124741},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BG$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BF97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BF$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BF97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BF97))))","v":0.6294902106981366},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BH$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BG97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BG$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BG97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BG97))))","v":0.60363845666535887},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BI$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BH97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BH$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BH97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BH97))))","v":0.57884837630949171},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BJ$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BI97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BI$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BI97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BI97))))","v":0.55507636906885538},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BK$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BJ97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BJ$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BJ97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BJ97))))","v":0.53228062495925144},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BL$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BK97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BK$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BK97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BK97))))","v":0.51042105103895341},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BM$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BL97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BL$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BL97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BL97))))","v":0.48945920089361683},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BN$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BM97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BM$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BM97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BM97))))","v":0.46935820701708214},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BO$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BN97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BN$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BN97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BN97))))","v":0.45008271596915278},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BP$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BO97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BO$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BO97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BO97))))","v":0.43159882619629197},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BQ$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BP97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BP$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BP97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BP97))))","v":0.41387402840588983},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BR$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BQ97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BQ$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BQ97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BQ97))))","v":9.6639585632775322},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BS$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BR97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BR$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BR97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BR97))))","v":0},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BT$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BS97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BS$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BS97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BS97))))","v":0},{"$f":"IF(OFFSET($G87, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G94, -$E97, $E97)=\"SL\",\nIF(OFFSET($G87,-$E97,$E97)+$E97>BU$5,IFERROR((OFFSET($G86,-$E97,$E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BT97)),\nIF(OFFSET($G88,-$E97,$E97)+$E97>BT$5,IFERROR(((OFFSET($G86,-$E97,$E97)-SUM($G97:BT97))*OFFSET($G93, -$E97, $E97)/(OFFSET($G87,-$E97,$E97))),0),OFFSET($G86,-$E97,$E97)-SUM($G97:BT97))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E98)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>L$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:K98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>K$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:K98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:K98))))","v":5.3514456262833665},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>M$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:L98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>L$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:L98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:L98))))","v":5.1316737319801478},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>N$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:M98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>M$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:M98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:M98))))","v":4.9209273774840439},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>O$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:N98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>N$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:N98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:N98))))","v":4.7188359040760748},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>P$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:O98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>O$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:O98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:O98))))","v":4.5250438751612458},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>Q$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:P98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>P$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:P98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:P98))))","v":4.3392104511299836},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>R$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Q98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>Q$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:Q98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Q98))))","v":4.1610087898926125},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>S$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:R98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>R$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:R98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:R98))))","v":3.9901254720325459},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>T$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:S98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>S$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:S98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:S98))))","v":3.8262599495671439},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>U$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:T98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>T$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:T98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:T98))))","v":3.6691240173467272},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>V$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:U98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>U$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:U98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:U98))))","v":3.5184413061620567},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>W$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:V98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>V$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:V98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:V98))))","v":3.3739467966687484},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>X$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:W98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>W$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:W98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:W98))))","v":3.2353863532737281},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>Y$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:X98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>X$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:X98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:X98))))","v":3.1025162771639243},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>Z$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Y98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>Y$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:Y98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Y98))))","v":2.9751028776910737},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AA$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Z98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>Z$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:Z98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:Z98))))","v":2.8529220613587909},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AB$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AA98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AA$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AA98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AA98))))","v":2.7357589376890257},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AC$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AB98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AB$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AB98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AB98))))","v":2.6234074412746917},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AD$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AC98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AC$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AC98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AC98))))","v":2.5156699693537599},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AE$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AD98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AD$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AD98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AD98))))","v":2.4123570342673628},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AF$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AE98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AE$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AE98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AE98))))","v":2.3132869301906744},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AG$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AF98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AF$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AF98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AF98))))","v":2.2182854135504009},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AH$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AG98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AG$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AG98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AG98))))","v":2.1271853965668113},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AI$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AH98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AH$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AH98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AH98))))","v":2.0398266533813159},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AJ$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AI98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AI$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AI98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AI98))))","v":1.9560555382527198},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AK$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AJ98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AJ$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AJ98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AJ98))))","v":1.8757247153265297},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AL$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AK98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AK$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AK98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AK98))))","v":1.7986928995020317},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AM$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AL98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AL$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AL98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AL98))))","v":1.7248246079413734},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AN$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AM98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AM$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AM98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AM98))))","v":1.6539899217836169},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AO$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AN98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AN$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AN98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AN98))))","v":1.5860642576446593},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AP$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AO98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AO$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AO98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AO98))))","v":1.5209281485011412},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AQ$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AP98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AP$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AP98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AP98))))","v":1.4584670335729628},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AR$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AQ98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AQ$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AQ98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AQ98))))","v":1.3985710568348537},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AS$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AR98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AR$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AR98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AR98))))","v":1.3411348738026214},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AT$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AS98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AS$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AS98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AS98))))","v":1.2860574662542594},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AU$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AT98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AT$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AT98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AT98))))","v":1.2332419645600392},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AV$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AU98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AU$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AU98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AU98))))","v":1.1825954773091136},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AW$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AV98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AV$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AV98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AV98))))","v":1.1340289279329696},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AX$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AW98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AW$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AW98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AW98))))","v":1.0874568980383916},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AY$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AX98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AX$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AX98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AX98))))","v":1.0427974771743918},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>AZ$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AY98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AY$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AY98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AY98))))","v":0.99997211876887271},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BA$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AZ98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>AZ$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:AZ98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:AZ98))))","v":0.95890550198165025},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BB$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BA98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BA$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BA98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BA98))))","v":0.91952539923086396},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BC$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BB98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BB$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BB98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BB98))))","v":0.88176254915978125},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BD$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BC98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BC$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BC98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BC98))))","v":0.8455505348205703},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BE$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BD98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BD$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BD98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BD98))))","v":0.81082566686079305},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BF$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BE98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BE$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BE98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BE98))))","v":0.77752687150716704},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BG$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BF98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BF$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BF98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BF98))))","v":0.7455955831495833},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BH$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BG98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BG$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BG98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BG98))))","v":0.71497564133645886},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BI$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BH98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BH$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BH98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BH98))))","v":0.68561319200025905},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BJ$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BI98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BI$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BI98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BI98))))","v":0.6574565927394681},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BK$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BJ98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BJ$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BJ98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BJ98))))","v":0.63045632199041413},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BL$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BK98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BK$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BK98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BK98))))","v":0.60456489192920637},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BM$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BL98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BL$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BL98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BL98))))","v":0.57973676495059445},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BN$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BM98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BM$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BM98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BM98))))","v":0.55592827357685337},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BO$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BN98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BN$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BN98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BN98))))","v":0.53309754365583262},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BP$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BO98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BO$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BO98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BO98))))","v":0.51120442071308825},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BQ$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BP98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BP$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BP98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BP98))))","v":0.49021039932856725},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BR$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BQ98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BQ$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BQ98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BQ98))))","v":0.47007855541363663},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BS$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BR98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BR$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BR98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BR98))))","v":10.976334268908417},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BT$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BS98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BS$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BS98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BS98))))","v":0},{"$f":"IF(OFFSET($G88, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G95, -$E98, $E98)=\"SL\",\nIF(OFFSET($G88,-$E98,$E98)+$E98>BU$5,IFERROR((OFFSET($G87,-$E98,$E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BT98)),\nIF(OFFSET($G89,-$E98,$E98)+$E98>BT$5,IFERROR(((OFFSET($G87,-$E98,$E98)-SUM($G98:BT98))*OFFSET($G94, -$E98, $E98)/(OFFSET($G88,-$E98,$E98))),0),OFFSET($G87,-$E98,$E98)-SUM($G98:BT98))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E99)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>M$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:L99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>L$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:L99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:L99))))","v":6.0525384814368621},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>N$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:M99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>M$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:M99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:M99))))","v":5.8039742727536225},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>O$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:N99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>N$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:N99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:N99))))","v":5.5656180397863286},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>P$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:O99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>O$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:O99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:O99))))","v":5.3370505638197443},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>Q$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:P99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>P$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:P99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:P99))))","v":5.1178698425129783},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>R$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Q99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>Q$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:Q99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Q99))))","v":4.9076903828615217},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>S$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:R99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>R$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:R99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:R99))))","v":4.7061425231957505},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>T$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:S99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>S$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:S99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:S99))))","v":4.5128717830234404},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>U$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:T99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>T$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:T99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:T99))))","v":4.3275382395727862},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>V$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:U99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>U$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:U99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:U99))))","v":4.1498159299394066},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>W$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:V99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>V$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:V99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:V99))))","v":3.9793922777858373},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>X$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:W99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>W$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:W99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:W99))))","v":3.8159675435851872},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>Y$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:X99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>X$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:X99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:X99))))","v":3.6592542974420583},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>Z$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Y99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>Y$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:Y99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Y99))))","v":3.5089769135635343},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AA$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Z99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>Z$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:Z99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:Z99))))","v":3.3648710854911101},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AB$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AA99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AA$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AA99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AA99))))","v":3.226683361240962},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AC$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AB99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AB$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AB99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AB99))))","v":3.0941706975349681},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AD$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AC99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AC$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AC99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AC99))))","v":2.9671000323384602},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AE$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AD99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AD$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AD99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AD99))))","v":2.8452478749528969},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AF$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AE99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AE$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AE99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AE99))))","v":2.7283999129425109},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AG$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AF99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AF$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AF99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AF99))))","v":2.6163506352035988},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AH$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AG99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AG$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AG99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AG99))))","v":2.5089029705135126},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AI$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AH99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AH$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AH99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AH99))))","v":2.4058679409236348},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AJ$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AI99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AI$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AI99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AI99))))","v":2.3070643293867299},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AK$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AJ99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AJ$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AJ99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AJ99))))","v":2.2123183610340917},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AL$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AK99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AK$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AK99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AK99))))","v":2.1214633975419321},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AM$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AL99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AL$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AL99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AL99))))","v":2.0343396440494503},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AN$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AM99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AM$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AM99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AM99))))","v":1.9507938681131276},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AO$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AN99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AN$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AN99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AN99))))","v":1.8706791302029377},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AP$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AO99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AO$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AO99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AO99))))","v":1.7938545252664719},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AQ$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AP99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AP$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AP99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AP99))))","v":1.7201849349064526},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AR$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AQ99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AQ$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AQ99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AQ99))))","v":1.6495407897357564},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AS$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AR99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AR$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AR99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AR99))))","v":1.5817978414919882},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AT$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AS99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AS$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AS99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AS99))))","v":1.5168369445107976},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AU$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AT99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AT$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AT99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AT99))))","v":1.4545438461735987},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AV$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AU99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AU$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AU99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AU99))))","v":1.3948089859611308},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AW$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AV99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AV$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AV99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AV99))))","v":1.3375273027594414},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AX$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AW99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AW$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AW99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AW99))))","v":1.2825980500793823},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AY$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AX99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AX$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AX99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AX99))))","v":1.2299246188646231},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>AZ$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AY99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AY$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AY99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AY99))))","v":1.1794143675765481},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BA$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AZ99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>AZ$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:AZ99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:AZ99))))","v":1.1309784592571828},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BB$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BA99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BA$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BA99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BA99))))","v":1.0845317052835821},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BC$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BB99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BB$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BB99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BB99))))","v":1.0399924155388764},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BD$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BC99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BC$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BC99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BC99))))","v":0.9972822547364586},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BE$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BD99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BD$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BD99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BD99))))","v":0.9563261046446121},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BF$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BE99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BE$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BE99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BE99))))","v":0.91705193196926849},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BG$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BF99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BF$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BF99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BF99))))","v":0.87939066166252233},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BH$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BG99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BG$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BG99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BG99))))","v":0.84327605543408179},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BI$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BH99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BH$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BH99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BH99))))","v":0.80864459525198373},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BJ$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BI99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BI$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BI99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BI99))))","v":0.77543537162767195},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BK$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BJ99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BJ$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BJ99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BJ99))))","v":0.74358997648895819},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BL$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BK99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BK$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BK99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BK99))))","v":0.71305240045245111},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BM$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BL99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BL$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BL99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BL99))))","v":0.68376893431477337},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BN$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BM99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BM$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BM99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BM99))))","v":0.65568807458932077},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BO$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BN99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BN$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BN99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BN99))))","v":0.6287604329224088},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BP$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BO99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BO$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BO99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BO99))))","v":0.6029386492294968},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BQ$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BP99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BP$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BP99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BP99))))","v":0.57817730839871717},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BR$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BQ99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BQ$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BQ99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BQ99))))","v":0.55443286041519668},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BS$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BR99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BR$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BR99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BR99))))","v":0.53166354376570168},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BT$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BS99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BS$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BS99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BS99))))","v":12.414343746929148},{"$f":"IF(OFFSET($G89, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G96, -$E99, $E99)=\"SL\",\nIF(OFFSET($G89,-$E99,$E99)+$E99>BU$5,IFERROR((OFFSET($G88,-$E99,$E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BT99)),\nIF(OFFSET($G90,-$E99,$E99)+$E99>BT$5,IFERROR(((OFFSET($G88,-$E99,$E99)-SUM($G99:BT99))*OFFSET($G95, -$E99, $E99)/(OFFSET($G89,-$E99,$E99))),0),OFFSET($G88,-$E99,$E99)-SUM($G99:BT99))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E100)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>N$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:M100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>M$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:M100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:M100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>O$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:N100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>N$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:N100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:N100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>P$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:O100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>O$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:O100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:O100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>Q$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:P100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>P$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:P100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:P100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>R$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Q100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>Q$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:Q100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Q100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>S$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:R100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>R$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:R100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:R100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>T$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:S100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>S$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:S100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:S100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>U$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:T100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>T$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:T100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:T100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>V$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:U100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>U$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:U100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:U100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>W$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:V100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>V$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:V100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:V100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>X$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:W100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>W$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:W100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:W100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>Y$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:X100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>X$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:X100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:X100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>Z$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Y100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>Y$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:Y100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Y100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AA$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Z100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>Z$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:Z100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:Z100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AB$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AA100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AA$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AA100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AA100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AC$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AB100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AB$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AB100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AB100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AD$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AC100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AC$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AC100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AC100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AE$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AD100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AD$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AD100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AD100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AF$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AE100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AE$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AE100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AE100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AG$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AF100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AF$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AF100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AF100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AH$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AG100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AG$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AG100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AG100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AI$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AH100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AH$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AH100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AH100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AJ$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AI100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AI$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AI100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AI100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AK$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AJ100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AJ$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AJ100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AJ100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AL$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AK100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AK$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AK100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AK100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AM$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AL100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AL$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AL100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AL100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AN$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AM100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AM$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AM100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AM100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AO$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AN100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AN$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AN100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AN100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AP$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AO100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AO$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AO100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AO100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AQ$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AP100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AP$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AP100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AP100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AR$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AQ100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AQ$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AQ100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AQ100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AS$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AR100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AR$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AR100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AR100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AT$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AS100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AS$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AS100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AS100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AU$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AT100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AT$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AT100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AT100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AV$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AU100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AU$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AU100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AU100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AW$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AV100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AV$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AV100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AV100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AX$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AW100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AW$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AW100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AW100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AY$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AX100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AX$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AX100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AX100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>AZ$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AY100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AY$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AY100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AY100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BA$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AZ100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>AZ$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:AZ100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:AZ100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BB$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BA100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BA$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BA100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BA100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BC$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BB100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BB$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BB100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BB100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BD$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BC100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BC$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BC100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BC100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BE$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BD100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BD$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BD100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BD100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BF$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BE100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BE$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BE100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BE100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BG$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BF100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BF$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BF100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BF100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BH$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BG100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BG$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BG100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BG100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BI$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BH100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BH$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BH100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BH100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BJ$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BI100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BI$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BI100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BI100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BK$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BJ100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BJ$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BJ100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BJ100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BL$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BK100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BK$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BK100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BK100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BM$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BL100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BL$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BL100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BL100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BN$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BM100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BM$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BM100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BM100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BO$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BN100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BN$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BN100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BN100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BP$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BO100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BO$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BO100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BO100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BQ$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BP100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BP$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BP100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BP100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BR$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BQ100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BQ$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BQ100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BQ100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BS$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BR100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BR$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BR100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BR100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BT$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BS100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BS$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BS100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BS100))))","v":0},{"$f":"IF(OFFSET($G90, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G97, -$E100, $E100)=\"SL\",\nIF(OFFSET($G90,-$E100,$E100)+$E100>BU$5,IFERROR((OFFSET($G89,-$E100,$E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BT100)),\nIF(OFFSET($G91,-$E100,$E100)+$E100>BT$5,IFERROR(((OFFSET($G89,-$E100,$E100)-SUM($G100:BT100))*OFFSET($G96, -$E100, $E100)/(OFFSET($G90,-$E100,$E100))),0),OFFSET($G89,-$E100,$E100)-SUM($G100:BT100))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E101)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>O$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:N101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>N$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:N101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:N101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>P$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:O101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>O$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:O101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:O101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Q$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:P101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>P$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:P101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:P101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>R$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Q101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Q$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Q101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Q101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>S$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:R101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>R$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:R101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:R101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>T$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:S101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>S$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:S101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:S101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>U$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:T101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>T$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:T101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:T101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>V$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:U101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>U$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:U101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:U101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>W$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:V101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>V$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:V101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:V101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>X$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:W101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>W$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:W101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:W101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Y$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:X101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>X$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:X101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:X101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>Z$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Y101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Y$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Y101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Y101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AA$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Z101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>Z$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:Z101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:Z101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AB$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AA101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AA$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AA101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AA101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AC$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AB101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AB$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AB101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AB101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AD$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AC101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AC$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AC101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AC101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AE$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AD101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AD$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AD101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AD101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AF$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AE101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AE$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AE101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AE101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AG$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AF101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AF$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AF101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AF101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AH$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AG101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AG$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AG101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AG101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AI$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AH101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AH$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AH101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AH101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AJ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AI101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AI$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AI101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AI101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AK$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AJ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AJ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AL$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AK101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AK$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AK101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AK101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AM$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AL101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AL$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AL101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AL101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AN$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AM101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AM$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AM101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AM101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AO$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AN101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AN$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AN101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AN101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AP$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AO101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AO$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AO101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AO101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AQ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AP101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AP$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AP101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AP101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AR$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AQ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AQ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AS$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AR101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AR$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AR101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AR101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AT$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AS101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AS$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AS101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AS101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AU$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AT101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AT$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AT101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AT101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AV$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AU101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AU$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AU101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AU101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AW$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AV101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AV$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AV101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AV101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AX$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AW101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AW$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AW101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AW101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AY$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AX101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AX$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AX101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AX101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>AZ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AY101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AY$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AY101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AY101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BA$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>AZ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:AZ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BB$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BA101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BA$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BA101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BA101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BC$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BB101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BB$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BB101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BB101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BD$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BC101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BC$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BC101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BC101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BE$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BD101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BD$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BD101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BD101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BF$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BE101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BE$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BE101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BE101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BG$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BF101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BF$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BF101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BF101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BH$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BG101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BG$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BG101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BG101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BI$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BH101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BH$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BH101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BH101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BJ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BI101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BI$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BI101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BI101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BK$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BJ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BL$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BK101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BK$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BK101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BM$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BL101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BL$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BL101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BN$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BM101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BM$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BM101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BO$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BN101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BN$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BN101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BP$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BO101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BO$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BO101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BQ$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BP101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BP$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BP101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BR$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BQ$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BS$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BR101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BR$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BR101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BT$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BS101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BS$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BS101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G91, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G98, -$E101, $E101)=\"SL\",\nIF(OFFSET($G91,-$E101,$E101)+$E101>BU$5,IFERROR((OFFSET($G90,-$E101,$E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BT101)),\nIF(OFFSET($G92,-$E101,$E101)+$E101>BT$5,IFERROR(((OFFSET($G90,-$E101,$E101)-SUM($G101:BT101))*OFFSET($G97, -$E101, $E101)/(OFFSET($G91,-$E101,$E101))),0),OFFSET($G90,-$E101,$E101)-SUM($G101:BT101))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E102)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>O$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:O102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>P$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:P102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>Q$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>R$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:R102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>S$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:S102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>T$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:T102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>U$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:U102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>V$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:V102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>W$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:W102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>X$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:X102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>Y$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>Z$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>AZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102)),\nIF(OFFSET($G93,-$E102,$E102)+$E102>BT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E103)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>P$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:P103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Q$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>R$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:R103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>S$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:S103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:T103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:U103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:V103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:W103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:X103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E104)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Q$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>R$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:R104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>S$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:S104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>T$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:T104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:U104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:V104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:W104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:X104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E95)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>I$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:H107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>H$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:H107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:H107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>J$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:I107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>I$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:I107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:I107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>K$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:J107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>J$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:J107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:J107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>L$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:K107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>K$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:K107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:K107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>M$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:L107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>L$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:L107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:L107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>N$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:M107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>M$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:M107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:M107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>O$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:N107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>N$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:N107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:N107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>P$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:O107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>O$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:O107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:O107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>Q$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:P107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>P$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:P107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:P107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>R$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:Q107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>Q$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:Q107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:Q107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>S$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:R107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>R$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:R107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:R107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>T$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:S107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>S$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:S107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:S107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>U$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:T107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>T$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:T107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:T107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>V$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:U107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>U$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:U107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:U107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>W$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:V107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>V$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:V107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:V107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>X$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:W107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>W$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:W107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:W107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>Y$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:X107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>X$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:X107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:X107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>Z$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:Y107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>Y$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:Y107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:Y107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AA$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:Z107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>Z$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:Z107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:Z107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AB$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AA107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AA$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AA107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AA107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AC$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AB107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AB$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AB107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AB107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AD$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AC107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AC$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AC107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AC107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AE$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AD107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AD$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AD107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AD107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AF$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AE107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AE$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AE107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AE107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AG$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AF107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AF$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AF107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AF107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AH$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AG107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AG$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AG107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AG107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AI$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AH107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AH$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AH107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AH107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AJ$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AI107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AI$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AI107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AI107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AK$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AJ107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AJ$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AJ107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AJ107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AL$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AK107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AK$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AK107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AK107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AM$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AL107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AL$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AL107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AL107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AN$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AM107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AM$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AM107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AM107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AO$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AN107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AN$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AN107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AN107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AP$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AO107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AO$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AO107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AQ$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AP107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AP$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AP107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AR$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AQ107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AQ$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AQ107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AS$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AR107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AR$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AR107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AT$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AS107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AS$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AS107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AU$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AT107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AT$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AT107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AV$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AU107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AU$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AU107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AW$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AV107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AV$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AV107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AX$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AW107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AW$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AW107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AY$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AX107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AX$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AX107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>AZ$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AY107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AY$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AY107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BA$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:AZ107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>AZ$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:AZ107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BB$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BA107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BA$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BA107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BC$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BB107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BB$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BB107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BD$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BC107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BC$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BC107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BE$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BD107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BD$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BD107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BF$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BE107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BE$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BE107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BG$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BF107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BF$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BF107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BH$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BG107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BG$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BG107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BI$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BH107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BH$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BH107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BJ$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BI107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BI$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BI107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BK$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BJ107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BJ$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BJ107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BL$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BK107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BK$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BK107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BM$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BL107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BL$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BL107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BN$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BM107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BM$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BM107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BO$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BN107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BN$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BN107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BP$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BO107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BO$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BO107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BQ$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BP107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BP$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BP107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BR$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BQ107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BQ$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BQ107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BS$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BR107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BR$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BR107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BT$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BS107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BS$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BS107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G88, -$E94, $E95)=\"n/a\", 0, IF(OFFSET($G91, -$E94, $E95)=\"SL\",\nIF(OFFSET($G88, -$E94, $E95)+$E95>BU$5, IFERROR((OFFSET($G87, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))), 0), OFFSET($G87, -$E94, $E95)-SUM($G107:BT107)),\nIF(OFFSET($G89, -$E94, $E95)+$E95>BT$5, IFERROR(((OFFSET($G87, -$E94, $E95)-SUM($G107:BT107))*OFFSET($G90, -$E94, $E95)/(OFFSET($G88, -$E94, $E95))),0), OFFSET($G87, -$E94, $E95)-SUM($G107:BT107))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E96)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>J$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:I108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>I$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:I108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:I108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>K$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:J108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>J$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:J108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:J108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>L$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:K108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>K$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:K108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:K108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>M$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:L108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>L$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:L108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:L108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>N$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:M108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>M$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:M108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:M108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>O$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:N108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>N$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:N108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:N108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>P$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:O108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>O$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:O108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:O108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>Q$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:P108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>P$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:P108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:P108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>R$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:Q108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>Q$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:Q108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:Q108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>S$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:R108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>R$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:R108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:R108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>T$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:S108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>S$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:S108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:S108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>U$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:T108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>T$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:T108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:T108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>V$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:U108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>U$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:U108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:U108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>W$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:V108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>V$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:V108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:V108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>X$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:W108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>W$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:W108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:W108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>Y$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:X108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>X$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:X108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:X108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>Z$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:Y108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>Y$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:Y108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:Y108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AA$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:Z108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>Z$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:Z108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:Z108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AB$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AA108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AA$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AA108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AA108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AC$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AB108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AB$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AB108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AB108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AD$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AC108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AC$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AC108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AC108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AE$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AD108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AD$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AD108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AD108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AF$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AE108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AE$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AE108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AE108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AG$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AF108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AF$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AF108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AF108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AH$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AG108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AG$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AG108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AG108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AI$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AH108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AH$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AH108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AH108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AJ$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AI108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AI$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AI108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AI108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AK$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AJ108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AJ$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AJ108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AJ108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AL$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AK108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AK$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AK108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AK108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AM$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AL108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AL$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AL108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AL108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AN$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AM108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AM$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AM108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AM108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AO$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AN108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AN$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AN108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AN108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AP$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AO108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AO$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AO108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AO108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AQ$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AP108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AP$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AP108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AP108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AR$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AQ108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AQ$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AQ108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AQ108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AS$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AR108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AR$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AR108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AR108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AT$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AS108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AS$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AS108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AS108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AU$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AT108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AT$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AT108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AT108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AV$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AU108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AU$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AU108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AU108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AW$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AV108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AV$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AV108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AV108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AX$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AW108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AW$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AW108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AW108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AY$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AX108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AX$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AX108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AX108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>AZ$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AY108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AY$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AY108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AY108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BA$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:AZ108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>AZ$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:AZ108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:AZ108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BB$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BA108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BA$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BA108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BA108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BC$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BB108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BB$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BB108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BB108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BD$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BC108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BC$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BC108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BC108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BE$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BD108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BD$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BD108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BD108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BF$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BE108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BE$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BE108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BE108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BG$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BF108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BF$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BF108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BF108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BH$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BG108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BG$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BG108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BG108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BI$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BH108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BH$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BH108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BH108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BJ$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BI108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BI$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BI108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BI108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BK$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BJ108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BJ$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BJ108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BJ108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BL$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BK108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BK$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BK108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BK108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BM$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BL108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BL$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BL108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BL108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BN$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BM108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BM$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BM108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BM108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BO$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BN108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BN$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BN108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BN108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BP$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BO108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BO$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BO108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BO108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BQ$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BP108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BP$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BP108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BP108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BR$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BQ108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BQ$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BQ108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BQ108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BS$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BR108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BR$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BR108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BR108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BT$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BS108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BS$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BS108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BS108))))","v":0},{"$f":"IF(OFFSET($G89, -$E95, $E96)=\"n/a\", 0, IF(OFFSET($G92, -$E95, $E96)=\"SL\",\nIF(OFFSET($G89, -$E95, $E96)+$E96>BU$5, IFERROR((OFFSET($G88, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))), 0), OFFSET($G88, -$E95, $E96)-SUM($G108:BT108)),\nIF(OFFSET($G90, -$E95, $E96)+$E96>BT$5, IFERROR(((OFFSET($G88, -$E95, $E96)-SUM($G108:BT108))*OFFSET($G91, -$E95, $E96)/(OFFSET($G89, -$E95, $E96))),0), OFFSET($G88, -$E95, $E96)-SUM($G108:BT108))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E97)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>K$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:J109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>J$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:J109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:J109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>L$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:K109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>K$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:K109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:K109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>M$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:L109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>L$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:L109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:L109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>N$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:M109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>M$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:M109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:M109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>O$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:N109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>N$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:N109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:N109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>P$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:O109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>O$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:O109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:O109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>Q$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:P109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>P$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:P109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:P109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>R$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:Q109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>Q$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:Q109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:Q109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>S$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:R109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>R$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:R109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:R109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>T$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:S109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>S$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:S109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:S109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>U$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:T109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>T$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:T109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:T109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>V$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:U109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>U$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:U109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:U109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>W$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:V109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>V$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:V109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:V109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>X$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:W109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>W$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:W109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:W109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>Y$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:X109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>X$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:X109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:X109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>Z$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:Y109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>Y$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:Y109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:Y109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AA$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:Z109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>Z$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:Z109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:Z109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AB$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AA109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AA$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AA109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AA109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AC$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AB109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AB$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AB109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AB109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AD$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AC109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AC$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AC109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AC109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AE$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AD109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AD$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AD109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AD109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AF$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AE109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AE$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AE109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AE109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AG$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AF109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AF$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AF109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AF109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AH$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AG109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AG$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AG109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AG109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AI$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AH109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AH$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AH109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AH109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AJ$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AI109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AI$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AI109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AI109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AK$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AJ109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AJ$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AJ109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AJ109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AL$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AK109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AK$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AK109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AK109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AM$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AL109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AL$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AL109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AL109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AN$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AM109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AM$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AM109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AM109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AO$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AN109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AN$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AN109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AN109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AP$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AO109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AO$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AO109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AO109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AQ$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AP109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AP$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AP109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AP109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AR$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AQ109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AQ$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AQ109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AQ109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AS$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AR109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AR$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AR109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AR109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AT$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AS109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AS$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AS109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AS109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AU$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AT109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AT$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AT109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AT109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AV$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AU109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AU$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AU109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AU109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AW$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AV109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AV$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AV109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AV109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AX$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AW109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AW$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AW109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AW109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AY$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AX109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AX$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AX109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AX109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>AZ$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AY109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AY$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AY109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AY109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BA$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:AZ109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>AZ$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:AZ109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:AZ109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BB$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BA109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BA$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BA109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BA109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BC$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BB109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BB$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BB109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BB109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BD$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BC109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BC$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BC109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BC109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BE$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BD109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BD$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BD109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BD109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BF$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BE109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BE$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BE109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BE109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BG$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BF109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BF$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BF109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BF109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BH$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BG109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BG$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BG109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BG109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BI$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BH109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BH$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BH109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BH109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BJ$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BI109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BI$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BI109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BI109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BK$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BJ109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BJ$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BJ109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BJ109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BL$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BK109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BK$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BK109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BK109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BM$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BL109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BL$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BL109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BL109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BN$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BM109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BM$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BM109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BM109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BO$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BN109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BN$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BN109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BN109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BP$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BO109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BO$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BO109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BO109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BQ$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BP109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BP$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BP109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BP109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BR$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BQ109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BQ$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BQ109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BQ109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BS$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BR109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BR$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BR109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BT$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BS109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BS$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BS109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G90, -$E96, $E97)=\"n/a\", 0, IF(OFFSET($G93, -$E96, $E97)=\"SL\",\nIF(OFFSET($G90, -$E96, $E97)+$E97>BU$5, IFERROR((OFFSET($G89, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))), 0), OFFSET($G89, -$E96, $E97)-SUM($G109:BT109)),\nIF(OFFSET($G91, -$E96, $E97)+$E97>BT$5, IFERROR(((OFFSET($G89, -$E96, $E97)-SUM($G109:BT109))*OFFSET($G92, -$E96, $E97)/(OFFSET($G90, -$E96, $E97))),0), OFFSET($G89, -$E96, $E97)-SUM($G109:BT109))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E98)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>L$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:K110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>K$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:K110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:K110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>M$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:L110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>L$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:L110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:L110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>N$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:M110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>M$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:M110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:M110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>O$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:N110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>N$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:N110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:N110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>P$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:O110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>O$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:O110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:O110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>Q$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:P110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>P$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:P110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:P110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>R$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:Q110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>Q$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:Q110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:Q110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>S$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:R110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>R$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:R110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:R110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>T$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:S110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>S$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:S110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:S110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>U$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:T110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>T$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:T110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:T110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>V$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:U110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>U$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:U110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:U110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>W$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:V110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>V$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:V110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:V110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>X$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:W110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>W$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:W110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:W110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>Y$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:X110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>X$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:X110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:X110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>Z$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:Y110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>Y$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:Y110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:Y110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AA$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:Z110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>Z$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:Z110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:Z110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AB$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AA110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AA$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AA110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AA110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AC$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AB110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AB$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AB110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AB110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AD$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AC110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AC$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AC110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AC110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AE$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AD110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AD$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AD110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AD110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AF$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AE110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AE$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AE110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AE110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AG$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AF110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AF$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AF110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AF110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AH$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AG110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AG$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AG110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AG110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AI$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AH110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AH$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AH110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AH110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AJ$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AI110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AI$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AI110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AI110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AK$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AJ110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AJ$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AJ110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AJ110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AL$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AK110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AK$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AK110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AK110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AM$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AL110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AL$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AL110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AL110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AN$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AM110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AM$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AM110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AM110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AO$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AN110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AN$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AN110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AN110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AP$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AO110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AO$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AO110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AO110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AQ$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AP110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AP$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AP110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AP110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AR$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AQ110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AQ$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AQ110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AQ110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AS$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AR110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AR$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AR110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AT$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AS110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AS$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AS110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AU$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AT110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AT$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AT110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AV$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AU110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AU$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AU110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AW$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AV110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AV$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AV110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AX$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AW110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AW$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AW110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AY$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AX110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AX$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AX110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>AZ$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AY110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AY$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AY110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BA$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:AZ110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>AZ$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:AZ110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BB$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BA110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BA$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BA110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BC$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BB110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BB$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BB110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BD$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BC110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BC$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BC110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BE$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BD110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BD$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BD110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BF$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BE110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BE$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BE110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BG$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BF110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BF$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BF110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BH$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BG110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BG$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BG110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BI$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BH110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BH$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BH110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BJ$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BI110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BI$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BI110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BK$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BJ110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BJ$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BJ110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BL$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BK110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BK$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BK110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BM$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BL110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BL$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BL110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BN$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BM110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BM$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BM110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BO$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BN110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BN$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BN110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BP$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BO110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BO$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BO110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BQ$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BP110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BP$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BP110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BR$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BQ110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BQ$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BQ110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BS$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BR110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BR$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BR110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BT$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BS110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BS$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BS110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G91, -$E97, $E98)=\"n/a\", 0, IF(OFFSET($G94, -$E97, $E98)=\"SL\",\nIF(OFFSET($G91, -$E97, $E98)+$E98>BU$5, IFERROR((OFFSET($G90, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))), 0), OFFSET($G90, -$E97, $E98)-SUM($G110:BT110)),\nIF(OFFSET($G92, -$E97, $E98)+$E98>BT$5, IFERROR(((OFFSET($G90, -$E97, $E98)-SUM($G110:BT110))*OFFSET($G93, -$E97, $E98)/(OFFSET($G91, -$E97, $E98))),0), OFFSET($G90, -$E97, $E98)-SUM($G110:BT110))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E99)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>M$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:L111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>L$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:L111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:L111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>N$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:M111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>M$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:M111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:M111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>O$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:N111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>N$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:N111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:N111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>P$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:O111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>O$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:O111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:O111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>Q$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:P111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>P$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:P111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:P111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>R$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:Q111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>Q$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:Q111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:Q111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>S$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:R111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>R$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:R111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:R111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>T$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:S111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>S$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:S111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:S111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>U$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:T111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>T$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:T111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:T111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>V$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:U111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>U$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:U111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:U111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>W$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:V111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>V$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:V111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:V111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>X$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:W111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>W$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:W111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:W111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>Y$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:X111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>X$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:X111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:X111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>Z$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:Y111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>Y$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:Y111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:Y111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AA$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:Z111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>Z$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:Z111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:Z111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AB$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AA111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AA$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AA111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AA111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AC$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AB111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AB$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AB111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AB111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AD$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AC111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AC$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AC111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AC111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AE$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AD111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AD$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AD111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AD111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AF$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AE111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AE$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AE111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AE111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AG$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AF111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AF$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AF111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AF111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AH$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AG111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AG$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AG111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AG111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AI$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AH111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AH$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AH111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AH111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AJ$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AI111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AI$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AI111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AI111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AK$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AJ111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AJ$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AJ111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AJ111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AL$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AK111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AK$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AK111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AK111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AM$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AL111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AL$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AL111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AL111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AN$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AM111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AM$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AM111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AM111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AO$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AN111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AN$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AN111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AN111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AP$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AO111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AO$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AO111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AO111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AQ$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AP111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AP$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AP111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AP111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AR$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AQ111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AQ$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AQ111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AQ111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AS$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AR111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AR$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AR111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AR111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AT$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AS111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AS$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AS111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AU$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AT111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AT$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AT111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AV$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AU111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AU$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AU111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AW$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AV111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AV$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AV111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AX$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AW111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AW$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AW111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AY$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AX111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AX$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AX111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>AZ$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AY111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AY$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AY111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BA$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:AZ111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>AZ$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:AZ111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BB$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BA111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BA$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BA111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BC$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BB111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BB$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BB111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BD$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BC111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BC$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BC111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BE$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BD111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BD$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BD111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BF$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BE111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BE$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BE111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BG$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BF111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BF$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BF111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BH$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BG111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BG$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BG111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BI$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BH111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BH$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BH111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BJ$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BI111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BI$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BI111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BK$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BJ111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BJ$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BJ111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BL$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BK111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BK$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BK111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BM$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BL111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BL$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BL111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BN$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BM111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BM$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BM111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BO$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BN111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BN$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BN111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BP$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BO111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BO$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BO111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BQ$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BP111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BP$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BP111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BR$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BQ111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BQ$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BQ111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BS$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BR111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BR$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BR111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BT$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BS111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BS$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BS111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G92, -$E98, $E99)=\"n/a\", 0, IF(OFFSET($G95, -$E98, $E99)=\"SL\",\nIF(OFFSET($G92, -$E98, $E99)+$E99>BU$5, IFERROR((OFFSET($G91, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))), 0), OFFSET($G91, -$E98, $E99)-SUM($G111:BT111)),\nIF(OFFSET($G93, -$E98, $E99)+$E99>BT$5, IFERROR(((OFFSET($G91, -$E98, $E99)-SUM($G111:BT111))*OFFSET($G94, -$E98, $E99)/(OFFSET($G92, -$E98, $E99))),0), OFFSET($G91, -$E98, $E99)-SUM($G111:BT111))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E100)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>N$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:M112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>M$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:M112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:M112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>O$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:N112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>N$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:N112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:N112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>P$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:O112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>O$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:O112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:O112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>Q$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:P112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>P$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:P112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:P112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>R$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:Q112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>Q$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:Q112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:Q112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>S$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:R112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>R$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:R112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:R112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>T$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:S112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>S$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:S112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:S112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>U$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:T112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>T$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:T112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:T112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>V$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:U112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>U$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:U112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:U112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>W$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:V112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>V$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:V112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:V112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>X$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:W112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>W$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:W112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:W112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>Y$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:X112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>X$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:X112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:X112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>Z$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:Y112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>Y$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:Y112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:Y112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AA$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:Z112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>Z$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:Z112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:Z112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AB$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AA112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AA$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AA112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AA112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AC$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AB112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AB$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AB112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AB112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AD$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AC112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AC$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AC112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AC112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AE$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AD112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AD$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AD112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AD112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AF$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AE112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AE$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AE112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AE112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AG$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AF112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AF$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AF112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AF112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AH$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AG112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AG$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AG112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AG112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AI$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AH112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AH$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AH112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AH112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AJ$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AI112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AI$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AI112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AI112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AK$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AJ112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AJ$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AJ112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AJ112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AL$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AK112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AK$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AK112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AK112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AM$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AL112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AL$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AL112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AL112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AN$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AM112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AM$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AM112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AM112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AO$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AN112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AN$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AN112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AN112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AP$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AO112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AO$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AO112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AO112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AQ$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AP112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AP$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AP112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AP112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AR$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AQ112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AQ$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AQ112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AQ112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AS$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AR112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AR$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AR112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AR112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AT$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AS112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AS$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AS112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AS112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AU$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AT112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AT$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AT112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AV$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AU112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AU$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AU112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AW$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AV112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AV$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AV112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AX$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AW112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AW$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AW112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AY$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AX112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AX$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AX112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>AZ$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AY112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AY$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AY112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BA$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:AZ112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>AZ$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:AZ112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BB$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BA112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BA$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BA112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BC$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BB112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BB$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BB112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BD$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BC112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BC$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BC112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BE$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BD112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BD$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BD112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BF$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BE112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BE$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BE112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BG$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BF112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BF$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BF112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BH$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BG112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BG$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BG112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BI$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BH112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BH$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BH112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BJ$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BI112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BI$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BI112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BK$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BJ112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BJ$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BJ112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BL$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BK112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BK$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BK112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BM$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BL112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BL$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BL112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BN$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BM112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BM$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BM112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BO$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BN112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BN$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BN112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BP$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BO112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BO$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BO112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BQ$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BP112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BP$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BP112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BR$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BQ112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BQ$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BQ112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BS$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BR112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BR$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BR112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BT$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BS112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BS$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BS112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G93, -$E99, $E100)=\"n/a\", 0, IF(OFFSET($G96, -$E99, $E100)=\"SL\",\nIF(OFFSET($G93, -$E99, $E100)+$E100>BU$5, IFERROR((OFFSET($G92, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))), 0), OFFSET($G92, -$E99, $E100)-SUM($G112:BT112)),\nIF(OFFSET($G94, -$E99, $E100)+$E100>BT$5, IFERROR(((OFFSET($G92, -$E99, $E100)-SUM($G112:BT112))*OFFSET($G95, -$E99, $E100)/(OFFSET($G93, -$E99, $E100))),0), OFFSET($G92, -$E99, $E100)-SUM($G112:BT112))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E101)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>O$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:N113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>N$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:N113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:N113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>P$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:O113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>O$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:O113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:O113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>Q$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:P113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>P$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:P113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:P113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>R$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:Q113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>Q$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:Q113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:Q113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>S$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:R113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>R$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:R113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:R113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>T$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:S113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>S$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:S113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:S113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>U$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:T113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>T$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:T113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:T113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>V$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:U113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>U$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:U113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:U113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>W$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:V113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>V$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:V113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:V113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>X$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:W113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>W$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:W113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:W113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>Y$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:X113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>X$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:X113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:X113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>Z$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:Y113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>Y$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:Y113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:Y113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AA$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:Z113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>Z$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:Z113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:Z113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AB$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AA113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AA$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AA113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AA113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AC$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AB113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AB$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AB113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AB113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AD$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AC113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AC$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AC113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AC113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AE$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AD113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AD$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AD113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AD113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AF$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AE113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AE$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AE113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AE113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AG$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AF113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AF$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AF113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AF113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AH$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AG113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AG$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AG113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AG113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AI$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AH113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AH$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AH113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AH113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AJ$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AI113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AI$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AI113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AI113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AK$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AJ113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AJ$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AJ113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AJ113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AL$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AK113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AK$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AK113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AK113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AM$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AL113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AL$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AL113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AL113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AN$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AM113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AM$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AM113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AM113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AO$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AN113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AN$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AN113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AN113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AP$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AO113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AO$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AO113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AO113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AQ$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AP113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AP$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AP113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AP113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AR$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AQ113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AQ$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AQ113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AQ113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AS$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AR113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AR$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AR113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AR113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AT$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AS113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AS$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AS113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AS113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AU$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AT113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AT$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AT113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AT113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AV$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AU113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AU$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AU113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AU113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AW$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AV113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AV$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AV113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AV113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AX$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AW113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AW$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AW113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AW113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AY$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AX113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AX$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AX113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AX113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>AZ$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AY113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AY$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AY113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BA$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:AZ113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>AZ$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:AZ113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BB$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BA113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BA$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BA113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BC$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BB113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BB$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BB113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BD$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BC113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BC$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BC113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BE$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BD113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BD$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BD113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BF$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BE113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BE$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BE113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BG$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BF113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BF$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BF113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BH$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BG113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BG$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BG113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BI$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BH113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BH$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BH113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BJ$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BI113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BI$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BI113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BK$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BJ113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BJ$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BJ113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BL$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BK113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BK$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BK113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BM$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BL113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BL$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BL113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BN$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BM113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BM$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BM113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BO$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BN113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BN$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BN113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BP$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BO113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BO$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BO113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BQ$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BP113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BP$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BP113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BR$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BQ113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BQ$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BQ113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BS$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BR113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BR$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BR113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BT$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BS113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BS$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BS113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G94, -$E100, $E101)=\"n/a\", 0, IF(OFFSET($G97, -$E100, $E101)=\"SL\",\nIF(OFFSET($G94, -$E100, $E101)+$E101>BU$5, IFERROR((OFFSET($G93, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))), 0), OFFSET($G93, -$E100, $E101)-SUM($G113:BT113)),\nIF(OFFSET($G95, -$E100, $E101)+$E101>BT$5, IFERROR(((OFFSET($G93, -$E100, $E101)-SUM($G113:BT113))*OFFSET($G96, -$E100, $E101)/(OFFSET($G94, -$E100, $E101))),0), OFFSET($G93, -$E100, $E101)-SUM($G113:BT113))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E102)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>P$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:O114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>O$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:O114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:O114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>Q$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:P114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>P$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:P114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:P114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>R$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:Q114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>Q$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:Q114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:Q114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>S$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:R114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>R$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:R114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:R114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>T$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:S114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>S$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:S114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:S114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>U$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:T114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>T$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:T114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:T114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>V$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:U114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>U$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:U114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:U114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>W$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:V114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>V$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:V114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:V114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>X$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:W114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>W$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:W114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:W114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>Y$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:X114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>X$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:X114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:X114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>Z$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:Y114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>Y$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:Y114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:Y114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AA$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:Z114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>Z$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:Z114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:Z114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AB$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AA114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AA$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AA114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AA114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AC$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AB114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AB$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AB114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AB114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AD$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AC114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AC$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AC114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AC114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AE$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AD114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AD$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AD114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AD114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AF$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AE114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AE$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AE114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AE114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AG$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AF114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AF$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AF114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AF114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AH$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AG114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AG$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AG114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AG114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AI$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AH114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AH$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AH114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AH114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AJ$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AI114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AI$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AI114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AI114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AK$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AJ114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AJ$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AJ114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AJ114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AL$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AK114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AK$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AK114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AK114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AM$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AL114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AL$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AL114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AL114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AN$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AM114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AM$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AM114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AM114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AO$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AN114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AN$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AN114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AN114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AP$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AO114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AO$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AO114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AO114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AQ$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AP114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AP$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AP114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AP114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AR$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AQ114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AQ$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AQ114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AQ114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AS$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AR114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AR$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AR114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AR114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AT$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AS114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AS$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AS114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AS114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AU$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AT114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AT$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AT114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AT114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AV$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AU114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AU$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AU114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AU114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AW$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AV114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AV$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AV114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AV114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AX$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AW114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AW$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AW114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AW114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AY$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AX114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AX$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AX114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>AZ$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AY114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AY$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AY114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BA$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:AZ114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>AZ$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:AZ114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BB$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BA114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BA$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BA114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BC$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BB114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BB$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BB114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BD$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BC114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BC$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BC114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BE$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BD114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BD$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BD114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BF$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BE114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BE$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BE114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BG$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BF114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BF$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BF114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BH$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BG114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BG$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BG114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BI$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BH114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BH$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BH114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BJ$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BI114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BI$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BI114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BK$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BJ114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BJ$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BJ114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BL$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BK114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BK$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BK114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BM$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BL114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BL$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BL114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BN$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BM114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BM$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BM114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BO$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BN114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BN$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BN114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BP$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BO114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BO$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BO114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BQ$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BP114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BP$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BP114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BR$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BQ114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BQ$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BQ114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BS$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BR114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BR$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BR114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BT$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BS114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BS$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BS114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G95, -$E101, $E102)=\"n/a\", 0, IF(OFFSET($G98, -$E101, $E102)=\"SL\",\nIF(OFFSET($G95, -$E101, $E102)+$E102>BU$5, IFERROR((OFFSET($G94, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))), 0), OFFSET($G94, -$E101, $E102)-SUM($G114:BT114)),\nIF(OFFSET($G96, -$E101, $E102)+$E102>BT$5, IFERROR(((OFFSET($G94, -$E101, $E102)-SUM($G114:BT114))*OFFSET($G97, -$E101, $E102)/(OFFSET($G95, -$E101, $E102))),0), OFFSET($G94, -$E101, $E102)-SUM($G114:BT114))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E103)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Q$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:P115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>P$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:P115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:P115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>R$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:Q115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Q$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:Q115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:Q115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>S$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:R115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>R$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:R115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:R115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>T$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:S115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>S$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:S115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:S115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>U$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:T115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>T$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:T115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:T115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>V$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:U115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>U$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:U115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:U115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>W$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:V115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>V$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:V115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:V115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>X$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:W115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>W$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:W115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:W115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Y$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:X115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>X$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:X115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:X115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Z$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:Y115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Y$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:Y115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:Y115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:Z115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Z$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:Z115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:Z115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AA115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AA115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AA115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AB115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AB115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AB115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AC115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AC115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AC115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AD115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AD115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AD115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AE115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AE115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AE115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AF115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AF115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AF115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AG115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AG115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AG115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AH115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AH115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AH115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AI115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AI115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AI115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AJ115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AJ115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AJ115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AK115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AK115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AK115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AL115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AL115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AL115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AM115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AM115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AM115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AN115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AN115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AN115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AO115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AO115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AO115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AP115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AP115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AP115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AQ115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AQ115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AQ115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AR115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AR115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AR115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AS115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AS115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AS115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AT115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AT115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AT115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AU115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AU115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AU115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AV115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AV115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AV115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AW115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AW115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AW115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AX115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AX115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AX115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AY115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AY115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AY115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:AZ115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:AZ115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:AZ115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BA115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BA115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BA115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BB115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BB115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BB115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BC115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BC115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BC115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BD115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BD115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BD115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BE115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BE115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BE115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BF115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BF115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BF115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BG115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BG115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BG115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BH115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BH115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BH115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BI115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BI115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BI115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BJ115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BJ115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BJ115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BK115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BK115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BK115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BL115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BL115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BL115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BM115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BM115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BM115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BN115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BN115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BN115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BO115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BO115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BO115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BP115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BP115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BP115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BQ115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BQ115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BQ115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BR115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BR115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BR115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BS115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BS115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BS115))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G115:BT115)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G115:BT115))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G115:BT115))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E104)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>R$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:Q116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Q$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:Q116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:Q116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>S$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:R116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>R$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:R116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:R116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>T$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:S116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>S$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:S116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:S116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>U$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:T116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>T$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:T116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:T116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>V$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:U116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>U$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:U116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:U116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>W$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:V116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>V$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:V116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:V116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>X$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:W116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>W$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:W116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:W116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Y$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:X116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>X$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:X116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:X116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Z$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:Y116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Y$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:Y116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:Y116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:Z116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Z$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:Z116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:Z116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AA116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AA116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AA116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AB116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AB116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AB116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AC116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AC116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AC116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AD116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AD116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AD116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AE116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AE116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AE116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AF116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AF116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AF116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AG116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AG116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AG116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AH116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AH116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AH116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AI116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AI116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AI116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AJ116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AJ116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AJ116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AK116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AK116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AK116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AL116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AL116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AL116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AM116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AM116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AM116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AN116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AN116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AN116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AO116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AO116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AO116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AP116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AP116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AP116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AQ116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AQ116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AQ116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AR116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AR116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AR116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AS116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AS116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AS116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AT116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AT116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AT116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AU116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AU116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AU116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AV116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AV116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AV116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AW116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AW116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AW116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AX116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AX116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AX116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AY116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AY116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AY116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:AZ116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:AZ116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:AZ116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BA116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BA116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BA116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BB116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BB116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BB116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BC116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BC116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BC116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BD116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BD116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BD116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BE116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BE116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BE116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BF116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BF116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BF116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BG116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BG116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BG116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BH116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BH116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BH116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BI116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BI116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BI116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BJ116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BJ116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BJ116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BK116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BK116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BK116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BL116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BL116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BL116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BM116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BM116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BM116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BN116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BN116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BN116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BO116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BO116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BO116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BP116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BP116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BP116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BQ116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BQ116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BQ116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BR116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BR116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BR116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BS116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BS116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BS116))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G116:BT116)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G116:BT116))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G116:BT116))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F82&\" - tax depreciation\"","v":"Distribution lines and cables - tax depreciation"},null,{"$f":"SUM(H94:H117)+H86","v":61.498391229297987},67.724943853117281,72.263816279654492,76.417860398736366,81.225467371097039,86.40181679561374,85.379088846278393,84.398362044759679,83.45791149792349,82.55608315013599,81.691290874126224,80.862013681320136,80.066793046740173,79.304230343765127,78.572984384238765,77.871769059600524,77.199351078889961,76.554547799645945,75.936225147886248,75.343295623508936,74.774716387607043,74.229487428333556,73.7066498020898,73.205283946944363,72.724508065316158,72.263476573077227,71.821378612347075,71.397436625363525,70.990904986921421,70.60106869297384,70.227242103089807,69.868767734556272,{"$f":"SUM(AN94:AN117)+AN86","v":69.525015106003565},69.195379628520811,68.879281542310409,68.576164897012163,68.285496573902748,49.917022140003994,6.2410897608857336,5.9847821731696875,5.7390005644152868,5.5033126562257468,5.2773039229105212,5.0605768624213816,4.8527502972295391,4.6534587039141577,4.4623515702831869,4.2790927788957873,4.10336001590212,3.9348442041607594,3.7732489596367031,3.6182900701239018,3.469694995375487,3.3272023877625303,3.190561632618278,3.0595324074594155,2.9338842593091319,2.8133961993785728,2.6978563143938263,2.5870613938848397,14.412208471655532,11.384863536845875,10.688469979106365,11.507997812674118,{"$f":"SUM(BT94:BT117)+BT86","v":12.414343746929148},{"$f":"SUM(BU94:BU117)+BU86","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E121","v":"Asset class 4"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E121, 'TAB input'!$D$18:$D$67, 0))","v":"Substations"}]
[null,null,null,null,{"$f":"E83+1","v":4},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E121)","v":2882.9191181147598},{"$f":"INDEX('TAB input'!H$18:H$67, $E121)-INDEX('TAB input'!H$72:H$121, $E121)-INDEX('TAB input'!H$126:H$175, $E121)","v":102.45939867},{"$f":"INDEX('TAB input'!I$18:I$67, $E121)-INDEX('TAB input'!I$72:I$121, $E121)-INDEX('TAB input'!I$126:I$175, $E121)","v":87.322402079999989},{"$f":"INDEX('TAB input'!J$18:J$67, $E121)-INDEX('TAB input'!J$72:J$121, $E121)-INDEX('TAB input'!J$126:J$175, $E121)","v":78.273182239999983},{"$f":"INDEX('TAB input'!K$18:K$67, $E121)-INDEX('TAB input'!K$72:K$121, $E121)-INDEX('TAB input'!K$126:K$175, $E121)","v":125.113912},{"$f":"INDEX('TAB input'!L$18:L$67, $E121)-INDEX('TAB input'!L$72:L$121, $E121)-INDEX('TAB input'!L$126:L$175, $E121)","v":126.07658172269547},{"$f":"INDEX('TAB input'!M$18:M$67, $E121)-INDEX('TAB input'!M$72:M$121, $E121)-INDEX('TAB input'!M$126:M$175, $E121)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E121)-INDEX('TAB input'!N$72:N$121, $E121)-INDEX('TAB input'!N$126:N$175, $E121)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E121)-INDEX('TAB input'!O$72:O$121, $E121)-INDEX('TAB input'!O$126:O$175, $E121)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E121)-INDEX('TAB input'!P$72:P$121, $E121)-INDEX('TAB input'!P$126:P$175, $E121)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E121)-INDEX('TAB input'!Q$72:Q$121, $E121)-INDEX('TAB input'!Q$126:Q$175, $E121)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E121)-INDEX('TAB input'!R$72:R$121, $E121)-INDEX('TAB input'!R$126:R$175, $E121)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E121)-INDEX('TAB input'!S$72:S$121, $E121)-INDEX('TAB input'!S$126:S$175, $E121)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E121)-INDEX('TAB input'!T$72:T$121, $E121)-INDEX('TAB input'!T$126:T$175, $E121)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E121)-INDEX('TAB input'!U$72:U$121, $E121)-INDEX('TAB input'!U$126:U$175, $E121)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E121)-INDEX('TAB input'!V$72:V$121, $E121)-INDEX('TAB input'!V$126:V$175, $E121)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E121)-INDEX('TAB input'!W$72:W$121, $E121)-INDEX('TAB input'!W$126:W$175, $E121)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E121)-INDEX('TAB input'!X$72:X$121, $E121)-INDEX('TAB input'!X$126:X$175, $E121)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E121)-INDEX('TAB input'!Y$72:Y$121, $E121)-INDEX('TAB input'!Y$126:Y$175, $E121)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E121)-INDEX('TAB input'!Z$72:Z$121, $E121)-INDEX('TAB input'!Z$126:Z$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E121)-INDEX('TAB input'!AA$72:AA$121, $E121)-INDEX('TAB input'!AA$126:AA$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E121)-INDEX('TAB input'!AB$72:AB$121, $E121)-INDEX('TAB input'!AB$126:AB$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E121)-INDEX('TAB input'!AC$72:AC$121, $E121)-INDEX('TAB input'!AC$126:AC$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E121)-INDEX('TAB input'!AD$72:AD$121, $E121)-INDEX('TAB input'!AD$126:AD$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E121)-INDEX('TAB input'!AE$72:AE$121, $E121)-INDEX('TAB input'!AE$126:AE$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E121)-INDEX('TAB input'!AF$72:AF$121, $E121)-INDEX('TAB input'!AF$126:AF$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E121)-INDEX('TAB input'!AG$72:AG$121, $E121)-INDEX('TAB input'!AG$126:AG$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E121)-INDEX('TAB input'!AH$72:AH$121, $E121)-INDEX('TAB input'!AH$126:AH$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E121)-INDEX('TAB input'!AI$72:AI$121, $E121)-INDEX('TAB input'!AI$126:AI$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E121)-INDEX('TAB input'!AJ$72:AJ$121, $E121)-INDEX('TAB input'!AJ$126:AJ$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E121)-INDEX('TAB input'!AK$72:AK$121, $E121)-INDEX('TAB input'!AK$126:AK$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E121)-INDEX('TAB input'!AL$72:AL$121, $E121)-INDEX('TAB input'!AL$126:AL$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E121)-INDEX('TAB input'!AM$72:AM$121, $E121)-INDEX('TAB input'!AM$126:AM$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E121)-INDEX('TAB input'!AN$72:AN$121, $E121)-INDEX('TAB input'!AN$126:AN$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E121)-INDEX('TAB input'!AO$72:AO$121, $E121)-INDEX('TAB input'!AO$126:AO$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E121)-INDEX('TAB input'!AP$72:AP$121, $E121)-INDEX('TAB input'!AP$126:AP$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E121)-INDEX('TAB input'!AQ$72:AQ$121, $E121)-INDEX('TAB input'!AQ$126:AQ$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E121)-INDEX('TAB input'!AR$72:AR$121, $E121)-INDEX('TAB input'!AR$126:AR$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E121)-INDEX('TAB input'!AS$72:AS$121, $E121)-INDEX('TAB input'!AS$126:AS$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E121)-INDEX('TAB input'!AT$72:AT$121, $E121)-INDEX('TAB input'!AT$126:AT$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E121)-INDEX('TAB input'!AU$72:AU$121, $E121)-INDEX('TAB input'!AU$126:AU$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E121)-INDEX('TAB input'!AV$72:AV$121, $E121)-INDEX('TAB input'!AV$126:AV$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E121)-INDEX('TAB input'!AW$72:AW$121, $E121)-INDEX('TAB input'!AW$126:AW$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E121)-INDEX('TAB input'!AX$72:AX$121, $E121)-INDEX('TAB input'!AX$126:AX$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E121)-INDEX('TAB input'!AY$72:AY$121, $E121)-INDEX('TAB input'!AY$126:AY$175, $E121)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E121)-INDEX('TAB input'!AZ$72:AZ$121, $E121)-INDEX('TAB input'!AZ$126:AZ$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E121)-INDEX('TAB input'!BA$72:BA$121, $E121)-INDEX('TAB input'!BA$126:BA$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E121)-INDEX('TAB input'!BB$72:BB$121, $E121)-INDEX('TAB input'!BB$126:BB$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E121)-INDEX('TAB input'!BC$72:BC$121, $E121)-INDEX('TAB input'!BC$126:BC$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E121)-INDEX('TAB input'!BD$72:BD$121, $E121)-INDEX('TAB input'!BD$126:BD$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E121)-INDEX('TAB input'!BE$72:BE$121, $E121)-INDEX('TAB input'!BE$126:BE$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E121)-INDEX('TAB input'!BF$72:BF$121, $E121)-INDEX('TAB input'!BF$126:BF$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E121)-INDEX('TAB input'!BG$72:BG$121, $E121)-INDEX('TAB input'!BG$126:BG$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E121)-INDEX('TAB input'!BH$72:BH$121, $E121)-INDEX('TAB input'!BH$126:BH$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E121)-INDEX('TAB input'!BI$72:BI$121, $E121)-INDEX('TAB input'!BI$126:BI$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E121)-INDEX('TAB input'!BJ$72:BJ$121, $E121)-INDEX('TAB input'!BJ$126:BJ$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E121)-INDEX('TAB input'!BK$72:BK$121, $E121)-INDEX('TAB input'!BK$126:BK$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E121)-INDEX('TAB input'!BL$72:BL$121, $E121)-INDEX('TAB input'!BL$126:BL$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E121)-INDEX('TAB input'!BM$72:BM$121, $E121)-INDEX('TAB input'!BM$126:BM$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E121)-INDEX('TAB input'!BN$72:BN$121, $E121)-INDEX('TAB input'!BN$126:BN$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E121)-INDEX('TAB input'!BO$72:BO$121, $E121)-INDEX('TAB input'!BO$126:BO$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E121)-INDEX('TAB input'!BP$72:BP$121, $E121)-INDEX('TAB input'!BP$126:BP$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E121)-INDEX('TAB input'!BQ$72:BQ$121, $E121)-INDEX('TAB input'!BQ$126:BQ$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E121)-INDEX('TAB input'!BR$72:BR$121, $E121)-INDEX('TAB input'!BR$126:BR$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E121)-INDEX('TAB input'!BS$72:BS$121, $E121)-INDEX('TAB input'!BS$126:BS$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E121)-INDEX('TAB input'!BT$72:BT$121, $E121)-INDEX('TAB input'!BT$126:BT$175, $E121)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E121)-INDEX('TAB input'!BU$72:BU$121, $E121)-INDEX('TAB input'!BU$126:BU$175, $E121)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E121)=\"\", IF($G121=0, 0, F122), INDEX('TAB input'!$G$180:$G$229, $E121))","v":28.157711652948265},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E121)=\"\", G122, INDEX('TAB input'!H$180:H$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E121)=\"\", H122, INDEX('TAB input'!I$180:I$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E121)=\"\", I122, INDEX('TAB input'!J$180:J$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E121)=\"\", J122, INDEX('TAB input'!K$180:K$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E121)=\"\", K122, INDEX('TAB input'!L$180:L$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E121)=\"\", L122, INDEX('TAB input'!M$180:M$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E121)=\"\", M122, INDEX('TAB input'!N$180:N$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E121)=\"\", N122, INDEX('TAB input'!O$180:O$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E121)=\"\", O122, INDEX('TAB input'!P$180:P$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E121)=\"\", P122, INDEX('TAB input'!Q$180:Q$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E121)=\"\", Q122, INDEX('TAB input'!R$180:R$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E121)=\"\", R122, INDEX('TAB input'!S$180:S$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E121)=\"\", S122, INDEX('TAB input'!T$180:T$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E121)=\"\", T122, INDEX('TAB input'!U$180:U$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E121)=\"\", U122, INDEX('TAB input'!V$180:V$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E121)=\"\", V122, INDEX('TAB input'!W$180:W$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E121)=\"\", W122, INDEX('TAB input'!X$180:X$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E121)=\"\", X122, INDEX('TAB input'!Y$180:Y$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E121)=\"\", Y122, INDEX('TAB input'!Z$180:Z$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E121)=\"\", Z122, INDEX('TAB input'!AA$180:AA$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E121)=\"\", AA122, INDEX('TAB input'!AB$180:AB$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E121)=\"\", AB122, INDEX('TAB input'!AC$180:AC$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E121)=\"\", AC122, INDEX('TAB input'!AD$180:AD$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E121)=\"\", AD122, INDEX('TAB input'!AE$180:AE$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E121)=\"\", AE122, INDEX('TAB input'!AF$180:AF$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E121)=\"\", AF122, INDEX('TAB input'!AG$180:AG$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E121)=\"\", AG122, INDEX('TAB input'!AH$180:AH$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E121)=\"\", AH122, INDEX('TAB input'!AI$180:AI$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E121)=\"\", AI122, INDEX('TAB input'!AJ$180:AJ$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E121)=\"\", AJ122, INDEX('TAB input'!AK$180:AK$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E121)=\"\", AK122, INDEX('TAB input'!AL$180:AL$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E121)=\"\", AL122, INDEX('TAB input'!AM$180:AM$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E121)=\"\", AM122, INDEX('TAB input'!AN$180:AN$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E121)=\"\", AN122, INDEX('TAB input'!AO$180:AO$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E121)=\"\", AO122, INDEX('TAB input'!AP$180:AP$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E121)=\"\", AP122, INDEX('TAB input'!AQ$180:AQ$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E121)=\"\", AQ122, INDEX('TAB input'!AR$180:AR$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E121)=\"\", AR122, INDEX('TAB input'!AS$180:AS$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E121)=\"\", AS122, INDEX('TAB input'!AT$180:AT$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E121)=\"\", AT122, INDEX('TAB input'!AU$180:AU$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E121)=\"\", AU122, INDEX('TAB input'!AV$180:AV$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E121)=\"\", AV122, INDEX('TAB input'!AW$180:AW$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E121)=\"\", AW122, INDEX('TAB input'!AX$180:AX$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E121)=\"\", AX122, INDEX('TAB input'!AY$180:AY$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E121)=\"\", AY122, INDEX('TAB input'!AZ$180:AZ$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E121)=\"\", AZ122, INDEX('TAB input'!BA$180:BA$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E121)=\"\", BA122, INDEX('TAB input'!BB$180:BB$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E121)=\"\", BB122, INDEX('TAB input'!BC$180:BC$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E121)=\"\", BC122, INDEX('TAB input'!BD$180:BD$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E121)=\"\", BD122, INDEX('TAB input'!BE$180:BE$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E121)=\"\", BE122, INDEX('TAB input'!BF$180:BF$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E121)=\"\", BF122, INDEX('TAB input'!BG$180:BG$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E121)=\"\", BG122, INDEX('TAB input'!BH$180:BH$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E121)=\"\", BH122, INDEX('TAB input'!BI$180:BI$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E121)=\"\", BI122, INDEX('TAB input'!BJ$180:BJ$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E121)=\"\", BJ122, INDEX('TAB input'!BK$180:BK$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E121)=\"\", BK122, INDEX('TAB input'!BL$180:BL$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E121)=\"\", BL122, INDEX('TAB input'!BM$180:BM$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E121)=\"\", BM122, INDEX('TAB input'!BN$180:BN$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E121)=\"\", BN122, INDEX('TAB input'!BO$180:BO$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E121)=\"\", BO122, INDEX('TAB input'!BP$180:BP$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E121)=\"\", BP122, INDEX('TAB input'!BQ$180:BQ$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E121)=\"\", BQ122, INDEX('TAB input'!BR$180:BR$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E121)=\"\", BR122, INDEX('TAB input'!BS$180:BS$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E121)=\"\", BS122, INDEX('TAB input'!BT$180:BT$229, $E121))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E121)=\"\", BT122, INDEX('TAB input'!BU$180:BU$229, $E121))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E121)=0, G123, INDEX('TAB input'!H$233:H$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E121)=0, H123, INDEX('TAB input'!I$233:I$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E121)=0, I123, INDEX('TAB input'!J$233:J$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E121)=0, J123, INDEX('TAB input'!K$233:K$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E121)=0, K123, INDEX('TAB input'!L$233:L$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E121)=0, L123, INDEX('TAB input'!M$233:M$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E121)=0, M123, INDEX('TAB input'!N$233:N$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E121)=0, N123, INDEX('TAB input'!O$233:O$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E121)=0, O123, INDEX('TAB input'!P$233:P$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E121)=0, P123, INDEX('TAB input'!Q$233:Q$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E121)=0, Q123, INDEX('TAB input'!R$233:R$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E121)=0, R123, INDEX('TAB input'!S$233:S$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E121)=0, S123, INDEX('TAB input'!T$233:T$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E121)=0, T123, INDEX('TAB input'!U$233:U$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E121)=0, U123, INDEX('TAB input'!V$233:V$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E121)=0, V123, INDEX('TAB input'!W$233:W$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E121)=0, W123, INDEX('TAB input'!X$233:X$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E121)=0, X123, INDEX('TAB input'!Y$233:Y$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E121)=0, Y123, INDEX('TAB input'!Z$233:Z$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E121)=0, Z123, INDEX('TAB input'!AA$233:AA$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E121)=0, AA123, INDEX('TAB input'!AB$233:AB$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E121)=0, AB123, INDEX('TAB input'!AC$233:AC$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E121)=0, AC123, INDEX('TAB input'!AD$233:AD$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E121)=0, AD123, INDEX('TAB input'!AE$233:AE$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E121)=0, AE123, INDEX('TAB input'!AF$233:AF$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E121)=0, AF123, INDEX('TAB input'!AG$233:AG$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E121)=0, AG123, INDEX('TAB input'!AH$233:AH$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E121)=0, AH123, INDEX('TAB input'!AI$233:AI$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E121)=0, AI123, INDEX('TAB input'!AJ$233:AJ$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E121)=0, AJ123, INDEX('TAB input'!AK$233:AK$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E121)=0, AK123, INDEX('TAB input'!AL$233:AL$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E121)=0, AL123, INDEX('TAB input'!AM$233:AM$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E121)=0, AM123, INDEX('TAB input'!AN$233:AN$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E121)=0, AN123, INDEX('TAB input'!AO$233:AO$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E121)=0, AO123, INDEX('TAB input'!AP$233:AP$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E121)=0, AP123, INDEX('TAB input'!AQ$233:AQ$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E121)=0, AQ123, INDEX('TAB input'!AR$233:AR$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E121)=0, AR123, INDEX('TAB input'!AS$233:AS$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E121)=0, AS123, INDEX('TAB input'!AT$233:AT$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E121)=0, AT123, INDEX('TAB input'!AU$233:AU$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E121)=0, AU123, INDEX('TAB input'!AV$233:AV$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E121)=0, AV123, INDEX('TAB input'!AW$233:AW$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E121)=0, AW123, INDEX('TAB input'!AX$233:AX$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E121)=0, AX123, INDEX('TAB input'!AY$233:AY$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E121)=0, AY123, INDEX('TAB input'!AZ$233:AZ$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E121)=0, AZ123, INDEX('TAB input'!BA$233:BA$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E121)=0, BA123, INDEX('TAB input'!BB$233:BB$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E121)=0, BB123, INDEX('TAB input'!BC$233:BC$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E121)=0, BC123, INDEX('TAB input'!BD$233:BD$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E121)=0, BD123, INDEX('TAB input'!BE$233:BE$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E121)=0, BE123, INDEX('TAB input'!BF$233:BF$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E121)=0, BF123, INDEX('TAB input'!BG$233:BG$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E121)=0, BG123, INDEX('TAB input'!BH$233:BH$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E121)=0, BH123, INDEX('TAB input'!BI$233:BI$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E121)=0, BI123, INDEX('TAB input'!BJ$233:BJ$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E121)=0, BJ123, INDEX('TAB input'!BK$233:BK$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E121)=0, BK123, INDEX('TAB input'!BL$233:BL$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E121)=0, BL123, INDEX('TAB input'!BM$233:BM$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E121)=0, BM123, INDEX('TAB input'!BN$233:BN$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E121)=0, BN123, INDEX('TAB input'!BO$233:BO$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E121)=0, BO123, INDEX('TAB input'!BP$233:BP$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E121)=0, BP123, INDEX('TAB input'!BQ$233:BQ$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E121)=0, BQ123, INDEX('TAB input'!BR$233:BR$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E121)=0, BR123, INDEX('TAB input'!BS$233:BS$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E121)=0, BS123, INDEX('TAB input'!BT$233:BT$282, $E121))","v":46.842831924321999},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E121)=0, BT123, INDEX('TAB input'!BU$233:BU$282, $E121))","v":46.842831924321999}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E121)","v":2.1929210000000001},{"$f":"INDEX('TAB input'!I$72:I$121, $E121)","v":0.56498999999999999},{"$f":"INDEX('TAB input'!J$72:J$121, $E121)","v":1.265574},{"$f":"INDEX('TAB input'!K$72:K$121, $E121)","v":1.6115900000000001},{"$f":"INDEX('TAB input'!L$72:L$121, $E121)","v":3.1488214645873116},{"$f":"INDEX('TAB input'!M$72:M$121, $E121)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E121)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E121)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E121)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E121)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E121)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E121)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E121)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E121)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E121)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E121)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E121)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E121)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E121)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E121)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E121)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E121)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E121)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E121)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E121)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E121)","v":-4.9731901582768003},{"$f":"INDEX('TAB input'!M$286:M$335, $E121)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E121)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E121)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E121)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E121)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E121)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E121)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E121)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E121)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E121)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E121)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E121)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E121)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E121)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E121)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E121)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E134)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>J$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:I134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>I$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:I134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:I134))))","v":4.3661201039999993},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>K$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:J134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>J$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:J134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:J134))))","v":4.1478140987999996},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>L$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:K134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>K$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:K134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:K134))))","v":3.9404233938599993},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>M$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:L134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>L$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:L134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:L134))))","v":3.7434022241669993},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>N$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:M134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>M$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:M134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:M134))))","v":3.5562321129586492},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>O$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:N134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>N$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:N134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:N134))))","v":3.3784205073107172},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>P$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:O134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>O$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:O134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:O134))))","v":3.2094994819451812},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>Q$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:P134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>P$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:P134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:P134))))","v":3.0490245078479221},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>R$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Q134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>Q$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:Q134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Q134))))","v":2.8965732824555261},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>S$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:R134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>R$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:R134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:R134))))","v":2.7517446183327499},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>T$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:S134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>S$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:S134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:S134))))","v":2.6141573874161126},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>U$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:T134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>T$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:T134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:T134))))","v":2.4834495180453069},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>V$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:U134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>U$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:U134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:U134))))","v":2.3592770421430416},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>W$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:V134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>V$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:V134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:V134))))","v":2.2413131900358896},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>X$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:W134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>W$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:W134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:W134))))","v":2.1292475305340952},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>Y$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:X134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>X$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:X134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:X134))))","v":2.0227851540073902},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>Z$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Y134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>Y$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:Y134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Y134))))","v":1.9216458963070209},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AA$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Z134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>Z$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:Z134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:Z134))))","v":1.8255636014916701},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AB$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AA134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AA$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AA134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AA134))))","v":1.7342854214170864},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AC$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AB134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AB$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AB134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AB134))))","v":1.647571150346232},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AD$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AC134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AC$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AC134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AC134))))","v":1.5651925928289205},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AE$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AD134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AD$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AD134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AD134))))","v":1.4869329631874746},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AF$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AE134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AE$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AE134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AE134))))","v":1.4125863150281006},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AG$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AF134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AF$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AF134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AF134))))","v":1.3419569992766955},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AH$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AG134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AG$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AG134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AG134))))","v":1.2748591493128607},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AI$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AH134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AH$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AH134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AH134))))","v":1.2111161918472177},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AJ$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AI134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AI$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AI134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AI134))))","v":1.1505603822548565},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AK$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AJ134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AJ$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AJ134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AJ134))))","v":1.0930323631421139},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AL$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AK134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AK$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AK134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AK134))))","v":1.0383807449850082},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AM$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AL134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AL$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AL134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AL134))))","v":0.98646170773575792},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AN$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AM134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AM$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AM134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AM134))))","v":0.93713862234897005},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AO$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AN134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AN$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AN134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AN134))))","v":0.89028169123152168},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AP$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AO134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AO$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AO134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AO134))))","v":0.84576760666994555},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AQ$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AP134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AP$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AP134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AP134))))","v":0.80347922633644797},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AR$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AQ134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AQ$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AQ134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AQ134))))","v":0.76330526501962548},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AS$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AR134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AR$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AR134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AR134))))","v":0.72514000176864424},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AT$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AS134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AS$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AS134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AS134))))","v":0.68888300168021177},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AU$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AT134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AT$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AT134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AT134))))","v":0.65443885159620119},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AV$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AU134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AU$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AU134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AU134))))","v":0.62171690901639143},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AW$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AV134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AV$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AV134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AV134))))","v":0.59063106356557216},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AX$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AW134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AW$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AW134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AW134))))","v":0.56109951038729378},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AY$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AX134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AX$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AX134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AX134))))","v":0.53304453486792913},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>AZ$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AY134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AY$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AY134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AY134))))","v":0.50639230812453273},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BA$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AZ134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>AZ$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:AZ134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:AZ134))))","v":0.48107269271830616},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BB$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BA134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BA$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BA134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BA134))))","v":0.45701905808239118},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BC$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BB134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BB$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BB134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BB134))))","v":0.43416810517827142},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BD$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BC134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BC$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BC134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BC134))))","v":0.41245969991935783},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BE$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BD134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BD$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BD134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BD134))))","v":7.8367342984678032},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BF$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BE134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BE$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BE134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BE134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BG$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BF134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BF$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BF134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BF134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BH$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BG134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BG$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BG134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BG134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BI$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BH134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BH$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BH134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BH134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BJ$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BI134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BI$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BI134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BI134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BK$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BJ134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BJ$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BJ134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BJ134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BL$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BK134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BK$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BK134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BK134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BM$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BL134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BL$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BL134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BL134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BN$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BM134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BM$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BM134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BM134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BO$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BN134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BN$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BN134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BN134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BP$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BO134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BO$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BO134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BO134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BQ$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BP134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BP$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BP134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BP134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BR$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BQ134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BQ$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BQ134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BQ134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BS$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BR134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BR$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BR134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BR134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BT$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BS134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BS$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BS134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BS134))))","v":0},{"$f":"IF(OFFSET($G124, -$E134, $E134)=\"n/a\",0,IF(OFFSET($G131, -$E134, $E134)=\"SL\",\nIF(OFFSET($G124,-$E134,$E134)+$E134>BU$5,IFERROR((OFFSET($G123,-$E134,$E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BT134)),\nIF(OFFSET($G125,-$E134,$E134)+$E134>BT$5,IFERROR(((OFFSET($G123,-$E134,$E134)-SUM($G134:BT134))*OFFSET($G130, -$E134, $E134)/(OFFSET($G124,-$E134,$E134))),0),OFFSET($G123,-$E134,$E134)-SUM($G134:BT134))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E141)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>Q$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:P141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>P$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:P141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:P141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>R$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Q141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>Q$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:Q141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Q141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>S$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:R141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>R$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:R141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:R141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>T$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:S141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>S$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:S141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:S141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>U$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:T141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>T$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:T141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:T141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>V$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:U141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>U$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:U141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:U141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>W$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:V141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>V$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:V141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:V141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>X$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:W141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>W$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:W141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:W141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>Y$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:X141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>X$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:X141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:X141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>Z$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Y141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>Y$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:Y141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Y141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AA$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Z141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>Z$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:Z141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:Z141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AB$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AA141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AA$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AA141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AA141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AC$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AB141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AB$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AB141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AB141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AD$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AC141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AC$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AC141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AC141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AE$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AD141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AD$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AD141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AD141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AF$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AE141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AE$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AE141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AE141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AG$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AF141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AF$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AF141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AF141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AH$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AG141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AG$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AG141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AG141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AI$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AH141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AH$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AH141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AH141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AJ$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AI141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AI$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AI141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AI141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AK$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AJ141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AJ$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AJ141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AJ141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AL$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AK141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AK$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AK141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AK141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AM$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AL141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AL$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AL141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AL141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AN$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AM141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AM$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AM141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AM141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AO$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AN141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AN$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AN141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AN141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AP$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AO141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AO$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AO141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AO141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AQ$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AP141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AP$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AP141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AP141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AR$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AQ141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AQ$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AQ141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AQ141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AS$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AR141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AR$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AR141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AR141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AT$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AS141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AS$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AS141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AS141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AU$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AT141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AT$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AT141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AT141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AV$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AU141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AU$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AU141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AU141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AW$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AV141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AV$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AV141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AV141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AX$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AW141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AW$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AW141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AW141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AY$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AX141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AX$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AX141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AX141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>AZ$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AY141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AY$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AY141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AY141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BA$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AZ141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>AZ$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:AZ141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:AZ141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BB$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BA141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BA$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BA141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BA141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BC$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BB141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BB$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BB141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BB141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BD$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BC141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BC$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BC141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BC141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BE$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BD141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BD$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BD141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BD141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BF$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BE141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BE$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BE141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BE141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BG$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BF141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BF$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BF141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BF141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BH$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BG141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BG$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BG141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BG141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BI$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BH141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BH$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BH141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BH141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BJ$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BI141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BI$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BI141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BI141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BK$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BJ141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BJ$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BJ141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BJ141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BL$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BK141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BK$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BK141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BK141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BM$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BL141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BL$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BL141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BL141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BN$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BM141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BM$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BM141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BM141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BO$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BN141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BN$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BN141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BN141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BP$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BO141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BO$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BO141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BO141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BQ$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BP141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BP$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BP141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BP141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BR$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BQ141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BQ$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BQ141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BQ141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BS$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BR141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BR$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BR141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BR141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BT$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BS141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BS$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BS141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BS141))))","v":0},{"$f":"IF(OFFSET($G131, -$E141, $E141)=\"n/a\",0,IF(OFFSET($G138, -$E141, $E141)=\"SL\",\nIF(OFFSET($G131,-$E141,$E141)+$E141>BU$5,IFERROR((OFFSET($G130,-$E141,$E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BT141)),\nIF(OFFSET($G132,-$E141,$E141)+$E141>BT$5,IFERROR(((OFFSET($G130,-$E141,$E141)-SUM($G141:BT141))*OFFSET($G137, -$E141, $E141)/(OFFSET($G131,-$E141,$E141))),0),OFFSET($G130,-$E141,$E141)-SUM($G141:BT141))))","v":0}]
[null,null,null,null,null,{"$f":"F120&\" - tax depreciation\"","v":"Substations - tax depreciation"},null,{"$f":"SUM(H132:H155)+H124","v":104.57763015703487},108.07266909053487,112.88322469785989,116.68125273281863,123.83993211861674,125.70061722701881,124.54475514335198,123.44592915431988,122.40134514622122,121.40834431445712,120.46439673313591,119.56709522066252,118.71414948846032,117.90338056046568,117.13271545151737,116.40018209323058,115.7039044963981,115.04209813940153,114.41306557254194,113.81519222861043,113.24694243041954,112.70685558640032,112.19354256574276,111.70568224491639,111.24201821775297,110.8013556616084,110.38255835244078,109.98454582195129,23.368843210979467,6.8621067306212868,6.520483442963692,6.1958283740506968,{"$f":"SUM(AN132:AN155)+AN124","v":5.8873017204326077},5.5941050128631771,5.3154790995802523,4.6246931329044889,4.8315539880738738,4.5899762886701803,4.3604774742366716,4.1424536005248385,3.935330920498596,3.7385643744736674,3.5516361557499843,3.3740543479624847,3.2053516305643606,3.0450840490361419,2.892829846584335,2.748188354255118,11.34622037424881,9.4883655013743358,8.2424325483417871,11.823838669762814,11.314721637119476,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT132:BT155)+BT124","v":0},{"$f":"SUM(BU132:BU155)+BU124","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E175)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>M$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:L175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>L$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:L175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:L175))))","v":1.7709222835784186},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>N$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:M175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>M$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:M175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:M175))))","v":1.6865926510270652},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>O$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:N175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>N$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:N175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:N175))))","v":1.6062787152638718},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>P$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:O175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>O$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:O175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:O175))))","v":1.529789252632259},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>Q$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:P175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>P$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:P175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:P175))))","v":1.4569421453640561},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>R$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Q175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>Q$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:Q175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Q175))))","v":1.3875639479657678},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>S$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:R175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>R$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:R175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:R175))))","v":1.321489474253112},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>T$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:S175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>S$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:S175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:S175))))","v":1.2585614040505828},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>U$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:T175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>T$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:T175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:T175))))","v":1.1986299086196026},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>V$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:U175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>U$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:U175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:U175))))","v":1.141552293923431},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>W$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:V175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>V$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:V175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:V175))))","v":1.0871926608794582},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>X$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:W175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>W$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:W175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:W175))))","v":1.0354215817899604},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>Y$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:X175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>X$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:X175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:X175))))","v":0.9861157921809145},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>Z$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Y175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>Y$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:Y175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Y175))))","v":0.93915789731515664},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AA$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Z175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>Z$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:Z175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:Z175))))","v":0.89443609268110169},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AB$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AA175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AA$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AA175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AA175))))","v":0.85184389779152547},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AC$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AB175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AB$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AB175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AB175))))","v":0.81127990265859562},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AD$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AC175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AC$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AC175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AC175))))","v":0.77264752634151979},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AE$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AD175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AD$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AD175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AD175))))","v":0.73585478699192364},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AF$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AE175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AE$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AE175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AE175))))","v":0.70081408284945113},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AG$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AF175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AF$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AF175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AF175))))","v":0.66744198366614393},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AH$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AG175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AG$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AG175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AG175))))","v":0.63565903206299423},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AI$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AH175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AH$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AH175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AH175))))","v":0.60538955434570885},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AJ$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AI175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AI$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AI175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AI175))))","v":0.57656148032924648},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AK$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AJ175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AJ$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AJ175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AJ175))))","v":0.54910617174213949},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AL$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AK175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AK$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AK175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AK175))))","v":0.52295825880203761},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AM$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AL175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AL$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AL175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AL175))))","v":0.49805548457336918},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AN$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AM175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AM$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AM175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AM175))))","v":0.47433855673654196},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AO$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AN175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AN$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AN175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AN175))))","v":0.45175100641575433},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AP$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AO175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AO$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AO175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AO175))))","v":0.43023905372928983},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AQ$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AP175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AP$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AP175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AP175))))","v":0.40975147974218068},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AR$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AQ175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AQ$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AQ175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AQ175))))","v":0.39023950451636258},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AS$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AR175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AR$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AR175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AR175))))","v":0.3716566709679644},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AT$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AS175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AS$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AS175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AS175))))","v":0.35395873425520413},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AU$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AT175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AT$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AT175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AT175))))","v":0.33710355643352774},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AV$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AU175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AU$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AU175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AU175))))","v":0.32105100612716919},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AW$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AV175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AV$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AV175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AV175))))","v":0.30576286297825628},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AX$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AW175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AW$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AW175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AW175))))","v":0.29120272664595842},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AY$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AX175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AX$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AX175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AX175))))","v":0.27733593013900792},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>AZ$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AY175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AY$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AY175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AY175))))","v":0.26412945727524573},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BA$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AZ175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>AZ$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:AZ175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:AZ175))))","v":0.25155186407166258},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BB$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BA175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BA$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BA175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BA175))))","v":0.23957320387777378},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BC$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BB175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BB$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BB175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BB175))))","v":0.22816495607407022},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BD$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BC175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BC$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BC175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BC175))))","v":0.21729995816578129},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BE$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BD175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BD$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BD175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BD175))))","v":0.20695234111026786},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BF$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BE175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BE$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BE175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BE175))))","v":0.1970974677240647},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BG$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BF175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BF$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BF175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BF175))))","v":3.9419493544812951},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BH$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BG175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BG$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BG175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BG175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BI$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BH175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BH$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BH175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BH175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BJ$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BI175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BI$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BI175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BI175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BK$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BJ175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BJ$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BJ175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BJ175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BL$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BK175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BK$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BK175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BK175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BM$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BL175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BL$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BL175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BL175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BN$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BM175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BM$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BM175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BM175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BO$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BN175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BN$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BN175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BN175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BP$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BO175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BO$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BO175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BO175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BQ$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BP175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BP$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BP175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BP175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BR$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BQ175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BQ$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BQ175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BQ175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BS$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BR175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BR$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BR175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BR175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BT$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BS175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BS$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BS175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BS175))))","v":0},{"$f":"IF(OFFSET($G165, -$E175, $E175)=\"n/a\",0,IF(OFFSET($G172, -$E175, $E175)=\"SL\",\nIF(OFFSET($G165,-$E175,$E175)+$E175>BU$5,IFERROR((OFFSET($G164,-$E175,$E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BT175)),\nIF(OFFSET($G166,-$E175,$E175)+$E175>BT$5,IFERROR(((OFFSET($G164,-$E175,$E175)-SUM($G175:BT175))*OFFSET($G171, -$E175, $E175)/(OFFSET($G165,-$E175,$E175))),0),OFFSET($G164,-$E175,$E175)-SUM($G175:BT175))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E178)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>P$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:O190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>O$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:O190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:O190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>Q$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:P190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>P$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:P190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:P190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>R$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:Q190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>Q$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:Q190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:Q190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>S$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:R190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>R$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:R190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:R190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>T$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:S190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>S$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:S190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:S190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>U$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:T190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>T$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:T190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:T190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>V$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:U190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>U$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:U190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:U190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>W$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:V190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>V$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:V190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:V190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>X$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:W190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>W$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:W190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:W190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>Y$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:X190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>X$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:X190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:X190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>Z$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:Y190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>Y$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:Y190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:Y190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AA$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:Z190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>Z$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:Z190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:Z190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AB$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AA190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AA$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AA190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AA190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AC$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AB190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AB$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AB190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AB190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AD$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AC190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AC$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AC190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AC190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AE$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AD190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AD$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AD190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AD190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AF$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AE190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AE$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AE190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AE190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AG$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AF190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AF$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AF190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AF190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AH$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AG190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AG$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AG190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AG190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AI$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AH190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AH$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AH190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AH190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AJ$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AI190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AI$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AI190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AI190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AK$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AJ190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AJ$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AJ190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AJ190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AL$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AK190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AK$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AK190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AK190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AM$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AL190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AL$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AL190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AL190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AN$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AM190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AM$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AM190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AM190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AO$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AN190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AN$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AN190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AN190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AP$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AO190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AO$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AO190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AO190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AQ$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AP190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AP$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AP190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AP190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AR$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AQ190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AQ$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AQ190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AQ190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AS$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AR190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AR$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AR190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AR190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AT$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AS190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AS$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AS190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AS190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AU$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AT190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AT$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AT190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AT190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AV$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AU190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AU$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AU190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AU190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AW$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AV190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AV$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AV190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AV190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AX$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AW190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AW$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AW190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AW190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AY$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AX190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AX$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AX190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AX190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>AZ$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AY190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AY$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AY190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AY190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BA$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:AZ190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>AZ$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:AZ190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:AZ190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BB$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BA190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BA$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BA190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BA190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BC$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BB190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BB$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BB190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BB190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BD$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BC190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BC$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BC190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BC190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BE$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BD190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BD$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BD190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BD190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BF$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BE190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BE$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BE190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BE190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BG$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BF190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BF$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BF190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BF190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BH$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BG190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BG$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BG190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BG190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BI$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BH190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BH$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BH190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BH190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BJ$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BI190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BI$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BI190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BI190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BK$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BJ190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BJ$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BJ190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BJ190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BL$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BK190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BK$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BK190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BK190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BM$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BL190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BL$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BL190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BL190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BN$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BM190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BM$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BM190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BM190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BO$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BN190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BN$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BN190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BN190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BP$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BO190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BO$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BO190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BO190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BQ$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BP190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BP$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BP190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BP190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BR$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BQ190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BQ$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BQ190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BQ190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BS$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BR190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BR$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BR190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BR190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BT$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BS190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BS$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BS190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BS190))))","v":0},{"$f":"IF(OFFSET($G171, -$E177, $E178)=\"n/a\", 0, IF(OFFSET($G174, -$E177, $E178)=\"SL\",\nIF(OFFSET($G171, -$E177, $E178)+$E178>BU$5, IFERROR((OFFSET($G170, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))), 0), OFFSET($G170, -$E177, $E178)-SUM($G190:BT190)),\nIF(OFFSET($G172, -$E177, $E178)+$E178>BT$5, IFERROR(((OFFSET($G170, -$E177, $E178)-SUM($G190:BT190))*OFFSET($G173, -$E177, $E178)/(OFFSET($G171, -$E177, $E178))),0), OFFSET($G170, -$E177, $E178)-SUM($G190:BT190))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E197)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E197)=\"\", G205, INDEX('TAB input'!H$446:H$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E197)=\"\", H205, INDEX('TAB input'!I$446:I$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E197)=\"\", I205, INDEX('TAB input'!J$446:J$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E197)=\"\", J205, INDEX('TAB input'!K$446:K$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E197)=\"\", K205, INDEX('TAB input'!L$446:L$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E197)=\"\", L205, INDEX('TAB input'!M$446:M$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E197)=\"\", M205, INDEX('TAB input'!N$446:N$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E197)=\"\", N205, INDEX('TAB input'!O$446:O$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E197)=\"\", O205, INDEX('TAB input'!P$446:P$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E197)=\"\", P205, INDEX('TAB input'!Q$446:Q$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E197)=\"\", Q205, INDEX('TAB input'!R$446:R$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E197)=\"\", R205, INDEX('TAB input'!S$446:S$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E197)=\"\", S205, INDEX('TAB input'!T$446:T$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E197)=\"\", T205, INDEX('TAB input'!U$446:U$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E197)=\"\", U205, INDEX('TAB input'!V$446:V$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E197)=\"\", V205, INDEX('TAB input'!W$446:W$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E197)=\"\", W205, INDEX('TAB input'!X$446:X$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E197)=\"\", X205, INDEX('TAB input'!Y$446:Y$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E197)=\"\", Y205, INDEX('TAB input'!Z$446:Z$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E197)=\"\", Z205, INDEX('TAB input'!AA$446:AA$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E197)=\"\", AA205, INDEX('TAB input'!AB$446:AB$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E197)=\"\", AB205, INDEX('TAB input'!AC$446:AC$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E197)=\"\", AC205, INDEX('TAB input'!AD$446:AD$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E197)=\"\", AD205, INDEX('TAB input'!AE$446:AE$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E197)=\"\", AE205, INDEX('TAB input'!AF$446:AF$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E197)=\"\", AF205, INDEX('TAB input'!AG$446:AG$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E197)=\"\", AG205, INDEX('TAB input'!AH$446:AH$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E197)=\"\", AH205, INDEX('TAB input'!AI$446:AI$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E197)=\"\", AI205, INDEX('TAB input'!AJ$446:AJ$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E197)=\"\", AJ205, INDEX('TAB input'!AK$446:AK$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E197)=\"\", AK205, INDEX('TAB input'!AL$446:AL$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E197)=\"\", AL205, INDEX('TAB input'!AM$446:AM$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E197)=\"\", AM205, INDEX('TAB input'!AN$446:AN$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E197)=\"\", AN205, INDEX('TAB input'!AO$446:AO$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E197)=\"\", AO205, INDEX('TAB input'!AP$446:AP$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E197)=\"\", AP205, INDEX('TAB input'!AQ$446:AQ$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E197)=\"\", AQ205, INDEX('TAB input'!AR$446:AR$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E197)=\"\", AR205, INDEX('TAB input'!AS$446:AS$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E197)=\"\", AS205, INDEX('TAB input'!AT$446:AT$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E197)=\"\", AT205, INDEX('TAB input'!AU$446:AU$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E197)=\"\", AU205, INDEX('TAB input'!AV$446:AV$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E197)=\"\", AV205, INDEX('TAB input'!AW$446:AW$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E197)=\"\", AW205, INDEX('TAB input'!AX$446:AX$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E197)=\"\", AX205, INDEX('TAB input'!AY$446:AY$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E197)=\"\", AY205, INDEX('TAB input'!AZ$446:AZ$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E197)=\"\", AZ205, INDEX('TAB input'!BA$446:BA$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E197)=\"\", BA205, INDEX('TAB input'!BB$446:BB$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E197)=\"\", BB205, INDEX('TAB input'!BC$446:BC$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E197)=\"\", BC205, INDEX('TAB input'!BD$446:BD$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E197)=\"\", BD205, INDEX('TAB input'!BE$446:BE$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E197)=\"\", BE205, INDEX('TAB input'!BF$446:BF$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E197)=\"\", BF205, INDEX('TAB input'!BG$446:BG$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E197)=\"\", BG205, INDEX('TAB input'!BH$446:BH$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E197)=\"\", BH205, INDEX('TAB input'!BI$446:BI$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E197)=\"\", BI205, INDEX('TAB input'!BJ$446:BJ$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E197)=\"\", BJ205, INDEX('TAB input'!BK$446:BK$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E197)=\"\", BK205, INDEX('TAB input'!BL$446:BL$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E197)=\"\", BL205, INDEX('TAB input'!BM$446:BM$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E197)=\"\", BM205, INDEX('TAB input'!BN$446:BN$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E197)=\"\", BN205, INDEX('TAB input'!BO$446:BO$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E197)=\"\", BO205, INDEX('TAB input'!BP$446:BP$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E197)=\"\", BP205, INDEX('TAB input'!BQ$446:BQ$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E197)=\"\", BQ205, INDEX('TAB input'!BR$446:BR$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E197)=\"\", BR205, INDEX('TAB input'!BS$446:BS$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E197)=\"\", BS205, INDEX('TAB input'!BT$446:BT$495, $E197))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E197)=\"\", BT205, INDEX('TAB input'!BU$446:BU$495, $E197))","v":"DV"}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E210)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>J$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:I210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>I$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:I210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:I210))))","v":5.465740391266376},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>K$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:J210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>J$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:J210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:J210))))","v":5.2270617715604208},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>L$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:K210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>K$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:K210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:K210))))","v":4.9988057990031969},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>M$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:L210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>L$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:L210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:L210))))","v":4.78051733616463},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>N$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:M210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>M$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:M210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:M210))))","v":4.5717611206115887},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>O$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:N210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>N$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:N210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:N210))))","v":4.3721208970040966},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>P$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:O210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>O$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:O210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:O210))))","v":4.181198587091254},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>Q$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:P210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>P$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:P210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:P210))))","v":3.9986134959518975},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>R$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Q210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>Q$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:Q210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Q210))))","v":3.8240015528972293},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>S$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:R210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>R$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:R210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:R210))))","v":3.6570145855218046},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>T$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:S210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>S$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:S210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:S210))))","v":3.4973196254553498},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>U$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:T210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>T$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:T210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:T210))))","v":3.3445982444310989},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>V$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:U210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>U$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:U210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:U210))))","v":3.1985459193467713},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>W$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:V210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>V$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:V210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:V210))))","v":3.0588714250521529},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>X$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:W210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>W$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:W210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:W210))))","v":2.9252962536524958},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>Y$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:X210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>X$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:X210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:X210))))","v":2.7975540591698533},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>Z$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Y210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>Y$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:Y210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Y210))))","v":2.6753901264550128},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AA$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Z210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>Z$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:Z210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:Z210))))","v":2.5585608632910382},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AB$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AA210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AA$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AA210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AA210))))","v":2.4468333146757093},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AC$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AB210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AB$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AB210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AB210))))","v":2.3399846983143244},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AD$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AC210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AC$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AC210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AC210))))","v":2.2378019603966681},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AE$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AD210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AD$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AD210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AD210))))","v":2.1400813507723595},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AF$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AE210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AE$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AE210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AE210))))","v":2.0466280166774968},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AG$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AF210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AF$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AF210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AF210))))","v":1.9572556142024966},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AH$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AG210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AG$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AG210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AG210))))","v":1.8717859367264051},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AI$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AH210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AH$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AH210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AH210))))","v":1.7900485595767801},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AJ$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AI210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AI$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AI210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AI210))))","v":1.7118805002066153},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AK$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AJ210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AJ$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AJ210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AJ210))))","v":1.6371258932106931},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AL$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AK210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AK$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AK210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AK210))))","v":1.5656356795333701},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AM$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AL210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AL$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AL210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AL210))))","v":1.4972673092480702},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AN$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AM210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AM$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AM210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AM210))))","v":1.4318844573158398},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AO$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AN210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AN$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AN210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AN210))))","v":1.369356751756196},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AP$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AO210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AO$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AO210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AO210))))","v":1.3095595136882396},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AQ$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AP210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AP$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AP210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AP210))))","v":1.2523735087236874},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AR$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AQ210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AQ$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AQ210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AQ210))))","v":1.1976847092161027},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AS$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AR210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AR$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AR210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AR210))))","v":1.1453840668922552},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AT$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AS210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AS$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AS210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AS210))))","v":1.0953672954122444},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AU$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AT210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AT$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AT210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AT210))))","v":1.0475346624248101},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AV$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AU210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AU$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AU210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AU210))))","v":1.0017907907032026},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AW$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AV210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AV$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AV210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AV210))))","v":0.95804446796507181},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AX$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AW210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AW$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AW210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AW210))))","v":0.91620846499716502},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AY$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AX210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AX$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AX210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AX210))))","v":0.87619936172217949},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>AZ$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AY210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AY$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AY210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AY210))))","v":0.8379373808609486},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BA$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AZ210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>AZ$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:AZ210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:AZ210))))","v":0.80134622885828699},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BB$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BA210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BA$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BA210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BA210))))","v":0.76635294375530483},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BC$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BB210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BB$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BB210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BB210))))","v":0.73288774970485471},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BD$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BC210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BC$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BC210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BC210))))","v":0.70088391784001369},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BE$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BD210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BD$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BD210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BD210))))","v":0.6702776332181789},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BF$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BE210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BE$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BE210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BE210))))","v":0.6410078675754638},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BG$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BF210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BF$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BF210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BF210))))","v":0.61301625763767043},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BH$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BG210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BG$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BG210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BG210))))","v":0.58624698874519587},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BI$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BH210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BH$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BH210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BH210))))","v":0.56064668355981584},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BJ$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BI210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BI$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BI210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BI210))))","v":0.53616429563143986},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BK$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BJ210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BJ$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BJ210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BJ210))))","v":11.741998074328535},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BL$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BK210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BK$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BK210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BK210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BM$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BL210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BL$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BL210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BL210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BN$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BM210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BM$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BM210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BM210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BO$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BN210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BN$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BN210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BN210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BP$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BO210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BO$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BO210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BO210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BQ$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BP210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BP$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BP210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BP210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BR$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BQ210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BQ$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BQ210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BQ210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BS$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BR210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BR$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BR210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BR210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BT$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BS210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BS$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BS210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BS210))))","v":0},{"$f":"IF(OFFSET($G200, -$E210, $E210)=\"n/a\",0,IF(OFFSET($G207, -$E210, $E210)=\"SL\",\nIF(OFFSET($G200,-$E210,$E210)+$E210>BU$5,IFERROR((OFFSET($G199,-$E210,$E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BT210)),\nIF(OFFSET($G201,-$E210,$E210)+$E210>BT$5,IFERROR(((OFFSET($G199,-$E210,$E210)-SUM($G210:BT210))*OFFSET($G206, -$E210, $E210)/(OFFSET($G200,-$E210,$E210))),0),OFFSET($G199,-$E210,$E210)-SUM($G210:BT210))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E213)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>M$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:L225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>L$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:L225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:L225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>N$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:M225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>M$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:M225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:M225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>O$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:N225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>N$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:N225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:N225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>P$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:O225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>O$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:O225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:O225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>Q$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:P225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>P$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:P225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:P225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>R$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:Q225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>Q$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:Q225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:Q225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>S$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:R225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>R$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:R225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:R225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>T$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:S225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>S$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:S225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:S225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>U$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:T225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>T$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:T225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:T225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>V$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:U225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>U$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:U225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:U225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>W$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:V225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>V$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:V225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:V225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>X$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:W225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>W$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:W225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:W225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>Y$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:X225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>X$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:X225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:X225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>Z$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:Y225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>Y$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:Y225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:Y225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AA$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:Z225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>Z$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:Z225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:Z225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AB$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AA225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AA$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AA225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AA225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AC$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AB225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AB$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AB225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AB225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AD$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AC225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AC$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AC225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AC225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AE$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AD225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AD$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AD225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AD225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AF$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AE225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AE$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AE225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AE225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AG$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AF225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AF$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AF225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AF225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AH$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AG225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AG$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AG225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AG225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AI$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AH225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AH$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AH225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AH225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AJ$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AI225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AI$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AI225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AI225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AK$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AJ225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AJ$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AJ225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AJ225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AL$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AK225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AK$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AK225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AK225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AM$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AL225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AL$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AL225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AL225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AN$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AM225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AM$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AM225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AM225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AO$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AN225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AN$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AN225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AN225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AP$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AO225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AO$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AO225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AO225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AQ$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AP225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AP$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AP225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AP225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AR$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AQ225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AQ$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AQ225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AQ225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AS$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AR225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AR$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AR225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AR225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AT$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AS225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AS$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AS225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AS225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AU$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AT225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AT$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AT225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AT225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AV$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AU225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AU$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AU225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AU225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AW$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AV225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AV$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AV225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AV225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AX$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AW225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AW$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AW225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AW225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AY$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AX225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AX$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AX225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AX225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>AZ$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AY225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AY$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AY225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AY225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BA$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:AZ225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>AZ$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:AZ225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:AZ225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BB$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BA225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BA$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BA225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BA225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BC$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BB225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BB$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BB225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BB225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BD$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BC225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BC$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BC225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BC225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BE$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BD225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BD$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BD225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BD225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BF$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BE225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BE$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BE225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BE225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BG$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BF225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BF$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BF225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BF225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BH$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BG225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BG$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BG225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BG225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BI$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BH225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BH$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BH225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BH225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BJ$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BI225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BI$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BI225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BI225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BK$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BJ225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BJ$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BJ225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BJ225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BL$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BK225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BK$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BK225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BK225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BM$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BL225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BL$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BL225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BL225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BN$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BM225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BM$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BM225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BM225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BO$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BN225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BN$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BN225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BN225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BP$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BO225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BO$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BO225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BO225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BQ$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BP225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BP$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BP225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BP225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BR$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BQ225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BQ$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BQ225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BQ225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BS$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BR225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BR$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BR225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BR225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BT$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BS225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BS$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BS225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BS225))))","v":0},{"$f":"IF(OFFSET($G206, -$E212, $E213)=\"n/a\", 0, IF(OFFSET($G209, -$E212, $E213)=\"SL\",\nIF(OFFSET($G206, -$E212, $E213)+$E213>BU$5, IFERROR((OFFSET($G205, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))), 0), OFFSET($G205, -$E212, $E213)-SUM($G225:BT225)),\nIF(OFFSET($G207, -$E212, $E213)+$E213>BT$5, IFERROR(((OFFSET($G205, -$E212, $E213)-SUM($G225:BT225))*OFFSET($G208, -$E212, $E213)/(OFFSET($G206, -$E212, $E213))),0), OFFSET($G205, -$E212, $E213)-SUM($G225:BT225))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E247)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>I$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:H259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>H$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:H259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:H259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>J$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:I259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>I$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:I259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:I259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>K$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:J259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>J$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:J259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:J259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>L$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:K259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>K$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:K259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:K259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>M$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:L259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>L$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:L259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:L259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>N$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:M259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>M$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:M259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:M259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>O$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:N259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>N$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:N259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:N259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>P$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:O259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>O$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:O259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:O259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>Q$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:P259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>P$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:P259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:P259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>R$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:Q259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>Q$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:Q259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:Q259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>S$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:R259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>R$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:R259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:R259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>T$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:S259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>S$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:S259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:S259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>U$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:T259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>T$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:T259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:T259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>V$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:U259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>U$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:U259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:U259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>W$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:V259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>V$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:V259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:V259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>X$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:W259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>W$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:W259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:W259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>Y$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:X259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>X$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:X259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:X259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>Z$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:Y259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>Y$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:Y259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:Y259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AA$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:Z259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>Z$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:Z259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:Z259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AB$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AA259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AA$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AA259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AA259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AC$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AB259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AB$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AB259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AB259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AD$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AC259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AC$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AC259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AC259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AE$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AD259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AD$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AD259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AD259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AF$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AE259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AE$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AE259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AE259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AG$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AF259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AF$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AF259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AF259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AH$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AG259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AG$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AG259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AG259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AI$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AH259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AH$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AH259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AH259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AJ$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AI259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AI$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AI259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AI259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AK$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AJ259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AJ$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AJ259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AJ259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AL$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AK259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AK$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AK259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AK259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AM$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AL259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AL$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AL259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AL259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AN$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AM259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AM$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AM259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AM259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AO$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AN259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AN$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AN259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AN259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AP$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AO259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AO$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AO259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AO259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AQ$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AP259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AP$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AP259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AP259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AR$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AQ259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AQ$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AQ259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AQ259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AS$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AR259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AR$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AR259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AR259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AT$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AS259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AS$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AS259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AS259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AU$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AT259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AT$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AT259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AT259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AV$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AU259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AU$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AU259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AU259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AW$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AV259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AV$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AV259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AV259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AX$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AW259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AW$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AW259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AW259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AY$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AX259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AX$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AX259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AX259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>AZ$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AY259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AY$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AY259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AY259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BA$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:AZ259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>AZ$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:AZ259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:AZ259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BB$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BA259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BA$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BA259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BA259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BC$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BB259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BB$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BB259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BB259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BD$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BC259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BC$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BC259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BC259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BE$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BD259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BD$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BD259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BD259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BF$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BE259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BE$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BE259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BE259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BG$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BF259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BF$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BF259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BF259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BH$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BG259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BG$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BG259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BG259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BI$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BH259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BH$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BH259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BH259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BJ$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BI259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BI$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BI259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BI259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BK$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BJ259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BJ$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BJ259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BJ259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BL$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BK259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BK$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BK259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BK259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BM$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BL259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BL$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BL259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BL259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BN$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BM259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BM$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BM259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BM259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BO$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BN259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BN$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BN259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BN259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BP$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BO259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BO$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BO259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BO259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BQ$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BP259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BP$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BP259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BP259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BR$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BQ259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BQ$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BQ259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BQ259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BS$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BR259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BR$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BR259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BR259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BT$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BS259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BS$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BS259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BS259))))","v":0},{"$f":"IF(OFFSET($G240, -$E246, $E247)=\"n/a\", 0, IF(OFFSET($G243, -$E246, $E247)=\"SL\",\nIF(OFFSET($G240, -$E246, $E247)+$E247>BU$5, IFERROR((OFFSET($G239, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))), 0), OFFSET($G239, -$E246, $E247)-SUM($G259:BT259)),\nIF(OFFSET($G241, -$E246, $E247)+$E247>BT$5, IFERROR(((OFFSET($G239, -$E246, $E247)-SUM($G259:BT259))*OFFSET($G242, -$E246, $E247)/(OFFSET($G240, -$E246, $E247))),0), OFFSET($G239, -$E246, $E247)-SUM($G259:BT259))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E273)=\"\", IF($G273=0, 0, F274), INDEX('TAB input'!$G$180:$G$229, $E273))","v":1},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E273)=\"\", G274, INDEX('TAB input'!H$180:H$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E273)=\"\", H274, INDEX('TAB input'!I$180:I$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E273)=\"\", I274, INDEX('TAB input'!J$180:J$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E273)=\"\", J274, INDEX('TAB input'!K$180:K$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E273)=\"\", K274, INDEX('TAB input'!L$180:L$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E273)=\"\", L274, INDEX('TAB input'!M$180:M$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E273)=\"\", M274, INDEX('TAB input'!N$180:N$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E273)=\"\", N274, INDEX('TAB input'!O$180:O$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E273)=\"\", O274, INDEX('TAB input'!P$180:P$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E273)=\"\", P274, INDEX('TAB input'!Q$180:Q$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E273)=\"\", Q274, INDEX('TAB input'!R$180:R$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E273)=\"\", R274, INDEX('TAB input'!S$180:S$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E273)=\"\", S274, INDEX('TAB input'!T$180:T$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E273)=\"\", T274, INDEX('TAB input'!U$180:U$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E273)=\"\", U274, INDEX('TAB input'!V$180:V$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E273)=\"\", V274, INDEX('TAB input'!W$180:W$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E273)=\"\", W274, INDEX('TAB input'!X$180:X$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E273)=\"\", X274, INDEX('TAB input'!Y$180:Y$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E273)=\"\", Y274, INDEX('TAB input'!Z$180:Z$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E273)=\"\", Z274, INDEX('TAB input'!AA$180:AA$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E273)=\"\", AA274, INDEX('TAB input'!AB$180:AB$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E273)=\"\", AB274, INDEX('TAB input'!AC$180:AC$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E273)=\"\", AC274, INDEX('TAB input'!AD$180:AD$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E273)=\"\", AD274, INDEX('TAB input'!AE$180:AE$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E273)=\"\", AE274, INDEX('TAB input'!AF$180:AF$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E273)=\"\", AF274, INDEX('TAB input'!AG$180:AG$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E273)=\"\", AG274, INDEX('TAB input'!AH$180:AH$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E273)=\"\", AH274, INDEX('TAB input'!AI$180:AI$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E273)=\"\", AI274, INDEX('TAB input'!AJ$180:AJ$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E273)=\"\", AJ274, INDEX('TAB input'!AK$180:AK$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E273)=\"\", AK274, INDEX('TAB input'!AL$180:AL$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E273)=\"\", AL274, INDEX('TAB input'!AM$180:AM$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E273)=\"\", AM274, INDEX('TAB input'!AN$180:AN$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E273)=\"\", AN274, INDEX('TAB input'!AO$180:AO$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E273)=\"\", AO274, INDEX('TAB input'!AP$180:AP$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E273)=\"\", AP274, INDEX('TAB input'!AQ$180:AQ$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E273)=\"\", AQ274, INDEX('TAB input'!AR$180:AR$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E273)=\"\", AR274, INDEX('TAB input'!AS$180:AS$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E273)=\"\", AS274, INDEX('TAB input'!AT$180:AT$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E273)=\"\", AT274, INDEX('TAB input'!AU$180:AU$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E273)=\"\", AU274, INDEX('TAB input'!AV$180:AV$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E273)=\"\", AV274, INDEX('TAB input'!AW$180:AW$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E273)=\"\", AW274, INDEX('TAB input'!AX$180:AX$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E273)=\"\", AX274, INDEX('TAB input'!AY$180:AY$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E273)=\"\", AY274, INDEX('TAB input'!AZ$180:AZ$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E273)=\"\", AZ274, INDEX('TAB input'!BA$180:BA$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E273)=\"\", BA274, INDEX('TAB input'!BB$180:BB$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E273)=\"\", BB274, INDEX('TAB input'!BC$180:BC$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E273)=\"\", BC274, INDEX('TAB input'!BD$180:BD$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E273)=\"\", BD274, INDEX('TAB input'!BE$180:BE$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E273)=\"\", BE274, INDEX('TAB input'!BF$180:BF$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E273)=\"\", BF274, INDEX('TAB input'!BG$180:BG$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E273)=\"\", BG274, INDEX('TAB input'!BH$180:BH$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E273)=\"\", BH274, INDEX('TAB input'!BI$180:BI$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E273)=\"\", BI274, INDEX('TAB input'!BJ$180:BJ$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E273)=\"\", BJ274, INDEX('TAB input'!BK$180:BK$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E273)=\"\", BK274, INDEX('TAB input'!BL$180:BL$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E273)=\"\", BL274, INDEX('TAB input'!BM$180:BM$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E273)=\"\", BM274, INDEX('TAB input'!BN$180:BN$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E273)=\"\", BN274, INDEX('TAB input'!BO$180:BO$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E273)=\"\", BO274, INDEX('TAB input'!BP$180:BP$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E273)=\"\", BP274, INDEX('TAB input'!BQ$180:BQ$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E273)=\"\", BQ274, INDEX('TAB input'!BR$180:BR$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E273)=\"\", BR274, INDEX('TAB input'!BS$180:BS$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E273)=\"\", BS274, INDEX('TAB input'!BT$180:BT$229, $E273))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E273)=\"\", BT274, INDEX('TAB input'!BU$180:BU$229, $E273))","v":"n/a"}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E273)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E273)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E273)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E273)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E273)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E273)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E273)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E273)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E273)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E273)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E273)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E273)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E273)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E273)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E273)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E273)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E273)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E273)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E273)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E273)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E273)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E294)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>R$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Q294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>Q$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:Q294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Q294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>S$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:R294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>R$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:R294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:R294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>T$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:S294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>S$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:S294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:S294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>U$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:T294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>T$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:T294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:T294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>V$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:U294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>U$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:U294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:U294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>W$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:V294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>V$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:V294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:V294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>X$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:W294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>W$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:W294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:W294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>Y$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:X294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>X$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:X294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:X294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>Z$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Y294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>Y$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:Y294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Y294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AA$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Z294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>Z$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:Z294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:Z294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AB$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AA294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AA$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AA294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AA294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AC$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AB294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AB$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AB294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AB294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AD$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AC294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AC$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AC294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AC294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AE$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AD294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AD$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AD294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AD294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AF$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AE294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AE$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AE294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AE294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AG$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AF294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AF$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AF294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AF294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AH$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AG294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AG$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AG294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AG294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AI$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AH294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AH$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AH294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AH294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AJ$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AI294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AI$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AI294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AI294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AK$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AJ294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AJ$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AJ294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AJ294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AL$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AK294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AK$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AK294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AK294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AM$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AL294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AL$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AL294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AL294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AN$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AM294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AM$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AM294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AM294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AO$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AN294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AN$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AN294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AN294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AP$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AO294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AO$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AO294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AO294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AQ$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AP294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AP$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AP294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AP294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AR$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AQ294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AQ$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AQ294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AQ294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AS$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AR294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AR$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AR294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AR294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AT$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AS294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AS$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AS294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AS294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AU$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AT294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AT$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AT294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AT294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AV$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AU294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AU$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AU294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AU294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AW$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AV294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AV$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AV294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AV294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AX$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AW294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AW$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AW294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AW294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AY$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AX294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AX$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AX294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AX294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>AZ$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AY294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AY$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AY294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AY294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BA$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AZ294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>AZ$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:AZ294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:AZ294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BB$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BA294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BA$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BA294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BA294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BC$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BB294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BB$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BB294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BB294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BD$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BC294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BC$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BC294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BC294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BE$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BD294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BD$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BD294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BD294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BF$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BE294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BE$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BE294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BE294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BG$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BF294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BF$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BF294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BF294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BH$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BG294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BG$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BG294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BG294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BI$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BH294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BH$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BH294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BH294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BJ$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BI294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BI$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BI294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BI294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BK$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BJ294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BJ$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BJ294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BJ294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BL$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BK294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BK$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BK294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BK294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BM$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BL294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BL$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BL294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BL294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BN$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BM294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BM$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BM294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BM294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BO$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BN294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BN$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BN294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BN294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BP$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BO294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BO$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BO294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BO294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BQ$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BP294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BP$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BP294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BP294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BR$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BQ294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BQ$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BQ294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BQ294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BS$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BR294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BR$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BR294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BR294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BT$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BS294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BS$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BS294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BS294))))","v":0},{"$f":"IF(OFFSET($G284, -$E294, $E294)=\"n/a\",0,IF(OFFSET($G291, -$E294, $E294)=\"SL\",\nIF(OFFSET($G284,-$E294,$E294)+$E294>BU$5,IFERROR((OFFSET($G283,-$E294,$E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BT294)),\nIF(OFFSET($G285,-$E294,$E294)+$E294>BT$5,IFERROR(((OFFSET($G283,-$E294,$E294)-SUM($G294:BT294))*OFFSET($G290, -$E294, $E294)/(OFFSET($G284,-$E294,$E294))),0),OFFSET($G283,-$E294,$E294)-SUM($G294:BT294))))","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E328)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>N$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>M$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:M328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>O$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>N$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:N328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>P$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>O$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:O328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Q$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>P$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:P328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>R$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Q$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>S$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>R$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:R328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>T$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>S$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:S328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>U$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>T$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:T328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>V$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>U$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:U328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>W$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>V$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:V328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>X$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>W$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:W328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Y$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>X$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:X328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Z$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Y$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Z$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E331)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Q$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:P343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>P$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:P343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:P343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>R$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Q343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Q$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Q343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Q343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>S$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:R343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>R$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:R343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:R343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>T$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:S343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>S$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:S343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:S343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>U$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:T343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>T$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:T343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:T343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>V$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:U343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>U$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:U343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:U343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>W$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:V343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>V$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:V343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:V343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>X$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:W343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>W$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:W343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:W343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Y$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:X343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>X$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:X343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:X343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Z$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Y343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Y$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Y343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Y343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:Z343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Z$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:Z343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:Z343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AA343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AA343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AA343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AB343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AB343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AB343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AC343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AC343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AC343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AD343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AD343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AD343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AE343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AE343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AE343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AF343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AF343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AF343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AG343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AG343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AG343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AH343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AH343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AH343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AI343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AI343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AI343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AJ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AK343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AK343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AK343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AL343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AL343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AL343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AM343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AM343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AM343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AN343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AN343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AN343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AO343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AO343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AO343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AP343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AP343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AP343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AQ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AR343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AR343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AR343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AS343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AS343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AS343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AT343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AT343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AT343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AU343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AU343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AU343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AV343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AV343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AV343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AW343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AW343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AW343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AX343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AX343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AX343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AZ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AY343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AY$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AY343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AY343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AZ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:AZ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BA343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BA343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BA343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BB343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BB343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BB343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BC343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BC343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BC343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BD343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BD343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BD343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BE343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BE343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BE343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BF343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BF343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BF343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BG343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BG343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BG343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BH343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BH343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BH343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BI343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BI343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BI343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BJ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BK343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BK343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BK343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BL343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BL343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BL343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BM343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BM343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BM343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BN343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BN343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BN343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BO343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BO343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BO343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BP343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BP343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BP343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BQ343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BR343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BR343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BR343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BS343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BS343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BS343))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G343:BT343)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G343:BT343))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G343:BT343))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E362)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>J$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:I362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>I$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:I362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:I362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>K$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:J362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>J$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:J362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:J362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>L$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:K362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>K$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:K362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:K362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>M$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:L362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>L$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:L362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:L362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>N$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:M362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>M$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:M362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:M362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>O$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:N362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>N$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:N362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:N362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>P$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:O362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>O$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:O362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:O362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>Q$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:P362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>P$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:P362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:P362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>R$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Q362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>Q$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:Q362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Q362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>S$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:R362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>R$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:R362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:R362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>T$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:S362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>S$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:S362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:S362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>U$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:T362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>T$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:T362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:T362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>V$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:U362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>U$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:U362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:U362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>W$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:V362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>V$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:V362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:V362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>X$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:W362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>W$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:W362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:W362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>Y$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:X362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>X$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:X362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:X362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>Z$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Y362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>Y$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:Y362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Y362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AA$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Z362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>Z$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:Z362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:Z362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AB$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AA362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AA$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AA362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AA362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AC$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AB362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AB$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AB362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AB362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AD$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AC362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AC$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AC362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AC362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AE$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AD362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AD$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AD362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AD362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AF$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AE362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AE$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AE362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AE362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AG$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AF362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AF$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AF362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AF362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AH$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AG362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AG$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AG362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AG362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AI$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AH362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AH$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AH362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AH362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AJ$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AI362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AI$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AI362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AI362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AK$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AJ362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AJ$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AJ362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AJ362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AL$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AK362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AK$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AK362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AK362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AM$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AL362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AL$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AL362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AL362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AN$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AM362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AM$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AM362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AM362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AO$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AN362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AN$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AN362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AN362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AP$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AO362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AO$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AO362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AO362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AQ$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AP362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AP$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AP362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AP362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AR$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AQ362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AQ$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AQ362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AQ362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AS$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AR362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AR$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AR362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AR362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AT$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AS362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AS$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AS362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AS362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AU$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AT362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AT$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AT362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AT362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AV$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AU362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AU$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AU362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AU362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AW$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AV362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AV$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AV362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AV362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AX$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AW362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AW$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AW362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AW362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AY$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AX362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AX$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AX362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AX362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>AZ$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AY362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AY$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AY362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AY362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BA$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AZ362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>AZ$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:AZ362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:AZ362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BB$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BA362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BA$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BA362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BA362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BC$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BB362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BB$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BB362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BB362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BD$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BC362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BC$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BC362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BC362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BE$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BD362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BD$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BD362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BD362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BF$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BE362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BE$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BE362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BE362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BG$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BF362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BF$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BF362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BF362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BH$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BG362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BG$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BG362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BG362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BI$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BH362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BH$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BH362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BH362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BJ$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BI362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BI$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BI362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BI362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BK$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BJ362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BJ$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BJ362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BJ362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BL$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BK362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BK$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BK362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BK362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BM$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BL362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BL$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BL362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BL362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BN$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BM362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BM$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BM362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BM362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BO$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BN362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BN$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BN362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BN362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BP$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BO362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BO$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BO362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BO362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BQ$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BP362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BP$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BP362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BP362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BR$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BQ362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BQ$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BQ362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BQ362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BS$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BR362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BR$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BR362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BR362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BT$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BS362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BS$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BS362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BS362))))","v":0},{"$f":"IF(OFFSET($G352, -$E362, $E362)=\"n/a\",0,IF(OFFSET($G359, -$E362, $E362)=\"SL\",\nIF(OFFSET($G352,-$E362,$E362)+$E362>BU$5,IFERROR((OFFSET($G351,-$E362,$E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BT362)),\nIF(OFFSET($G353,-$E362,$E362)+$E362>BT$5,IFERROR(((OFFSET($G351,-$E362,$E362)-SUM($G362:BT362))*OFFSET($G358, -$E362, $E362)/(OFFSET($G352,-$E362,$E362))),0),OFFSET($G351,-$E362,$E362)-SUM($G362:BT362))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E363)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>K$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:J363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>J$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:J363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:J363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>L$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:K363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>K$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:K363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:K363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>M$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:L363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>L$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:L363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:L363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>N$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:M363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>M$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:M363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:M363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>O$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:N363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>N$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:N363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:N363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>P$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:O363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>O$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:O363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:O363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>Q$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:P363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>P$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:P363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:P363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>R$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Q363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>Q$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:Q363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Q363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>S$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:R363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>R$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:R363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:R363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>T$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:S363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>S$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:S363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:S363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>U$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:T363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>T$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:T363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:T363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>V$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:U363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>U$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:U363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:U363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>W$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:V363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>V$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:V363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:V363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>X$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:W363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>W$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:W363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:W363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>Y$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:X363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>X$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:X363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:X363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>Z$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Y363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>Y$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:Y363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Y363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AA$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Z363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>Z$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:Z363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:Z363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AB$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AA363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AA$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AA363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AA363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AC$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AB363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AB$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AB363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AB363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AD$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AC363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AC$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AC363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AC363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AE$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AD363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AD$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AD363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AD363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AF$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AE363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AE$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AE363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AE363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AG$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AF363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AF$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AF363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AF363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AH$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AG363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AG$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AG363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AG363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AI$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AH363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AH$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AH363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AH363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AJ$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AI363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AI$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AI363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AI363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AK$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AJ363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AJ$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AJ363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AJ363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AL$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AK363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AK$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AK363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AK363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AM$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AL363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AL$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AL363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AL363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AN$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AM363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AM$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AM363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AM363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AO$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AN363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AN$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AN363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AN363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AP$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AO363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AO$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AO363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AO363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AQ$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AP363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AP$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AP363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AP363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AR$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AQ363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AQ$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AQ363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AQ363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AS$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AR363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AR$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AR363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AR363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AT$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AS363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AS$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AS363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AS363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AU$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AT363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AT$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AT363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AT363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AV$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AU363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AU$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AU363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AU363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AW$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AV363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AV$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AV363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AV363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AX$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AW363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AW$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AW363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AW363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AY$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AX363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AX$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AX363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AX363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>AZ$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AY363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AY$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AY363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AY363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BA$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AZ363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>AZ$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:AZ363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:AZ363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BB$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BA363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BA$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BA363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BA363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BC$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BB363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BB$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BB363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BB363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BD$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BC363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BC$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BC363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BC363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BE$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BD363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BD$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BD363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BD363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BF$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BE363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BE$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BE363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BE363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BG$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BF363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BF$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BF363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BF363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BH$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BG363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BG$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BG363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BG363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BI$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BH363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BH$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BH363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BH363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BJ$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BI363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BI$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BI363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BI363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BK$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BJ363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BJ$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BJ363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BJ363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BL$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BK363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BK$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BK363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BK363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BM$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BL363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BL$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BL363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BL363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BN$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BM363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BM$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BM363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BM363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BO$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BN363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BN$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BN363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BN363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BP$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BO363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BO$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BO363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BO363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BQ$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BP363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BP$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BP363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BP363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BR$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BQ363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BQ$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BQ363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BQ363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BS$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BR363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BR$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BR363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BR363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BT$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BS363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BS$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BS363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BS363))))","v":0},{"$f":"IF(OFFSET($G353, -$E363, $E363)=\"n/a\",0,IF(OFFSET($G360, -$E363, $E363)=\"SL\",\nIF(OFFSET($G353,-$E363,$E363)+$E363>BU$5,IFERROR((OFFSET($G352,-$E363,$E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BT363)),\nIF(OFFSET($G354,-$E363,$E363)+$E363>BT$5,IFERROR(((OFFSET($G352,-$E363,$E363)-SUM($G363:BT363))*OFFSET($G359, -$E363, $E363)/(OFFSET($G353,-$E363,$E363))),0),OFFSET($G352,-$E363,$E363)-SUM($G363:BT363))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E366)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>N$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:M378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>M$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:M378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:M378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>O$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:N378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>N$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:N378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:N378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>P$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:O378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>O$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:O378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:O378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>Q$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:P378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>P$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:P378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:P378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>R$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:Q378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>Q$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:Q378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:Q378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>S$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:R378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>R$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:R378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:R378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>T$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:S378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>S$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:S378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:S378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>U$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:T378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>T$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:T378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:T378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>V$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:U378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>U$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:U378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:U378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>W$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:V378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>V$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:V378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:V378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>X$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:W378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>W$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:W378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:W378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>Y$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:X378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>X$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:X378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:X378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>Z$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:Y378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>Y$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:Y378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:Y378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AA$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:Z378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>Z$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:Z378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:Z378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AB$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AA378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AA$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AA378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AA378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AC$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AB378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AB$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AB378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AB378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AD$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AC378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AC$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AC378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AC378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AE$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AD378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AD$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AD378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AD378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AF$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AE378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AE$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AE378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AE378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AG$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AF378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AF$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AF378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AF378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AH$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AG378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AG$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AG378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AG378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AI$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AH378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AH$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AH378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AH378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AJ$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AI378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AI$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AI378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AI378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AK$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AJ378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AJ$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AJ378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AJ378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AL$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AK378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AK$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AK378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AK378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AM$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AL378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AL$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AL378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AL378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AN$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AM378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AM$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AM378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AM378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AO$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AN378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AN$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AN378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AN378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AP$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AO378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AO$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AO378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AO378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AQ$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AP378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AP$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AP378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AP378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AR$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AQ378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AQ$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AQ378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AQ378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AS$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AR378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AR$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AR378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AR378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AT$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AS378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AS$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AS378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AS378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AU$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AT378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AT$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AT378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AT378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AV$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AU378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AU$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AU378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AU378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AW$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AV378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AV$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AV378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AV378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AX$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AW378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AW$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AW378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AW378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AY$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AX378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AX$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AX378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AX378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>AZ$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AY378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AY$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AY378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AY378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BA$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:AZ378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>AZ$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:AZ378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:AZ378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BB$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BA378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BA$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BA378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BA378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BC$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BB378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BB$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BB378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BB378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BD$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BC378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BC$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BC378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BC378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BE$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BD378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BD$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BD378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BD378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BF$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BE378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BE$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BE378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BE378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BG$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BF378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BF$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BF378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BF378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BH$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BG378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BG$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BG378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BG378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BI$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BH378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BH$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BH378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BH378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BJ$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BI378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BI$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BI378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BI378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BK$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BJ378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BJ$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BJ378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BJ378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BL$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BK378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BK$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BK378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BK378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BM$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BL378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BL$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BL378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BL378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BN$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BM378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BM$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BM378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BM378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BO$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BN378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BN$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BN378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BN378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BP$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BO378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BO$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BO378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BO378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BQ$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BP378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BP$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BP378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BP378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BR$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BQ378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BQ$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BQ378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BQ378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BS$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BR378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BR$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BR378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BR378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BT$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BS378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BS$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BS378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BS378))))","v":0},{"$f":"IF(OFFSET($G359, -$E365, $E366)=\"n/a\", 0, IF(OFFSET($G362, -$E365, $E366)=\"SL\",\nIF(OFFSET($G359, -$E365, $E366)+$E366>BU$5, IFERROR((OFFSET($G358, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))), 0), OFFSET($G358, -$E365, $E366)-SUM($G378:BT378)),\nIF(OFFSET($G360, -$E365, $E366)+$E366>BT$5, IFERROR(((OFFSET($G358, -$E365, $E366)-SUM($G378:BT378))*OFFSET($G361, -$E365, $E366)/(OFFSET($G359, -$E365, $E366))),0), OFFSET($G358, -$E365, $E366)-SUM($G378:BT378))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E400)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>J$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:I412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>I$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:I412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:I412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>K$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:J412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>J$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:J412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:J412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>L$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:K412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>K$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:K412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:K412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>M$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:L412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>L$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:L412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:L412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>N$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:M412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>M$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:M412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:M412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>O$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:N412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>N$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:N412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:N412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>P$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:O412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>O$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:O412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:O412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>Q$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:P412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>P$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:P412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:P412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>R$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:Q412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>Q$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:Q412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:Q412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>S$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:R412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>R$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:R412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:R412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>T$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:S412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>S$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:S412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:S412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>U$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:T412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>T$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:T412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:T412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>V$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:U412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>U$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:U412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:U412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>W$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:V412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>V$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:V412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:V412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>X$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:W412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>W$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:W412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:W412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>Y$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:X412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>X$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:X412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:X412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>Z$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:Y412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>Y$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:Y412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:Y412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AA$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:Z412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>Z$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:Z412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:Z412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AB$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AA412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AA$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AA412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AA412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AC$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AB412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AB$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AB412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AB412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AD$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AC412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AC$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AC412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AC412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AE$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AD412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AD$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AD412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AD412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AF$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AE412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AE$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AE412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AE412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AG$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AF412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AF$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AF412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AF412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AH$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AG412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AG$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AG412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AG412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AI$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AH412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AH$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AH412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AH412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AJ$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AI412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AI$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AI412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AI412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AK$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AJ412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AJ$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AJ412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AJ412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AL$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AK412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AK$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AK412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AK412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AM$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AL412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AL$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AL412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AL412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AN$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AM412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AM$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AM412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AM412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AO$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AN412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AN$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AN412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AN412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AP$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AO412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AO$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AO412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AO412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AQ$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AP412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AP$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AP412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AP412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AR$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AQ412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AQ$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AQ412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AQ412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AS$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AR412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AR$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AR412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AR412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AT$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AS412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AS$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AS412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AS412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AU$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AT412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AT$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AT412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AT412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AV$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AU412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AU$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AU412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AU412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AW$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AV412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AV$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AV412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AV412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AX$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AW412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AW$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AW412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AW412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AY$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AX412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AX$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AX412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AX412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>AZ$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AY412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AY$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AY412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AY412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BA$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:AZ412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>AZ$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:AZ412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:AZ412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BB$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BA412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BA$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BA412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BA412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BC$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BB412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BB$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BB412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BB412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BD$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BC412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BC$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BC412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BC412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BE$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BD412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BD$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BD412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BD412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BF$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BE412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BE$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BE412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BE412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BG$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BF412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BF$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BF412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BF412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BH$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BG412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BG$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BG412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BG412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BI$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BH412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BH$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BH412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BH412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BJ$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BI412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BI$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BI412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BI412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BK$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BJ412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BJ$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BJ412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BJ412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BL$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BK412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BK$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BK412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BK412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BM$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BL412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BL$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BL412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BL412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BN$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BM412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BM$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BM412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BM412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BO$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BN412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BN$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BN412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BN412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BP$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BO412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BO$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BO412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BO412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BQ$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BP412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BP$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BP412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BP412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BR$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BQ412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BQ$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BQ412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BQ412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BS$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BR412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BR$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BR412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BR412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BT$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BS412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BS$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BS412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BS412))))","v":0},{"$f":"IF(OFFSET($G393, -$E399, $E400)=\"n/a\", 0, IF(OFFSET($G396, -$E399, $E400)=\"SL\",\nIF(OFFSET($G393, -$E399, $E400)+$E400>BU$5, IFERROR((OFFSET($G392, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))), 0), OFFSET($G392, -$E399, $E400)-SUM($G412:BT412)),\nIF(OFFSET($G394, -$E399, $E400)+$E400>BT$5, IFERROR(((OFFSET($G392, -$E399, $E400)-SUM($G412:BT412))*OFFSET($G395, -$E399, $E400)/(OFFSET($G393, -$E399, $E400))),0), OFFSET($G392, -$E399, $E400)-SUM($G412:BT412))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E425)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E425)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E425)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E425)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E425)","v":8.0902841153238487},{"$f":"INDEX('TAB input'!M$393:M$442, $E425)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E425)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E425)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E425)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E425)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E425)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E425)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E425)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E425)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E425)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E425)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E425)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E425)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E425)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E425)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E425)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E446)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>R$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Q446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>Q$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:Q446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Q446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>S$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:R446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>R$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:R446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:R446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>T$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:S446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>S$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:S446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:S446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>U$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:T446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>T$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:T446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:T446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>V$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:U446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>U$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:U446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:U446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>W$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:V446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>V$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:V446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:V446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>X$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:W446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>W$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:W446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:W446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>Y$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:X446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>X$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:X446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:X446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>Z$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Y446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>Y$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:Y446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Y446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AA$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Z446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>Z$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:Z446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:Z446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AB$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AA446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AA$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AA446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AA446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AC$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AB446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AB$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AB446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AB446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AD$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AC446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AC$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AC446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AC446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AE$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AD446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AD$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AD446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AD446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AF$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AE446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AE$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AE446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AE446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AG$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AF446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AF$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AF446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AF446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AH$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AG446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AG$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AG446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AG446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AI$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AH446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AH$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AH446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AH446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AJ$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AI446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AI$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AI446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AI446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AK$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AJ446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AJ$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AJ446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AJ446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AL$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AK446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AK$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AK446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AK446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AM$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AL446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AL$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AL446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AL446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AN$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AM446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AM$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AM446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AM446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AO$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AN446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AN$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AN446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AN446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AP$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AO446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AO$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AO446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AO446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AQ$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AP446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AP$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AP446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AP446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AR$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AQ446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AQ$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AQ446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AQ446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AS$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AR446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AR$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AR446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AR446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AT$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AS446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AS$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AS446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AS446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AU$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AT446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AT$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AT446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AT446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AV$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AU446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AU$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AU446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AU446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AW$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AV446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AV$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AV446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AV446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AX$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AW446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AW$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AW446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AW446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AY$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AX446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AX$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AX446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AX446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>AZ$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AY446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AY$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AY446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AY446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BA$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AZ446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>AZ$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:AZ446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:AZ446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BB$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BA446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BA$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BA446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BA446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BC$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BB446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BB$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BB446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BB446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BD$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BC446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BC$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BC446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BC446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BE$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BD446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BD$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BD446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BD446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BF$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BE446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BE$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BE446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BE446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BG$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BF446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BF$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BF446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BF446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BH$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BG446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BG$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BG446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BG446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BI$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BH446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BH$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BH446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BH446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BJ$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BI446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BI$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BI446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BI446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BK$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BJ446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BJ$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BJ446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BJ446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BL$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BK446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BK$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BK446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BK446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BM$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BL446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BL$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BL446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BL446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BN$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BM446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BM$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BM446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BM446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BO$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BN446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BN$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BN446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BN446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BP$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BO446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BO$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BO446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BO446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BQ$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BP446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BP$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BP446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BP446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BR$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BQ446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BQ$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BQ446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BQ446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BS$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BR446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BR$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BR446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BR446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BT$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BS446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BS$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BS446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BS446))))","v":0},{"$f":"IF(OFFSET($G436, -$E446, $E446)=\"n/a\",0,IF(OFFSET($G443, -$E446, $E446)=\"SL\",\nIF(OFFSET($G436,-$E446,$E446)+$E446>BU$5,IFERROR((OFFSET($G435,-$E446,$E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BT446)),\nIF(OFFSET($G437,-$E446,$E446)+$E446>BT$5,IFERROR(((OFFSET($G435,-$E446,$E446)-SUM($G446:BT446))*OFFSET($G442, -$E446, $E446)/(OFFSET($G436,-$E446,$E446))),0),OFFSET($G435,-$E446,$E446)-SUM($G446:BT446))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E463)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E463)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E463)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E463)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E463)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E463)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E463)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E463)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E463)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E463)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E463)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E463)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E463)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E463)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E463)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E463)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E463)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E463)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E463)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E463)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E463)","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E481)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>O$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:N481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>N$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:N481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:N481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>P$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:O481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>O$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:O481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:O481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>Q$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:P481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>P$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:P481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:P481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>R$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Q481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>Q$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:Q481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Q481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>S$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:R481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>R$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:R481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:R481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>T$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:S481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>S$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:S481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:S481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>U$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:T481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>T$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:T481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:T481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>V$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:U481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>U$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:U481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:U481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>W$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:V481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>V$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:V481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:V481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>X$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:W481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>W$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:W481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:W481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>Y$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:X481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>X$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:X481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:X481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>Z$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Y481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>Y$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:Y481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Y481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AA$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Z481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>Z$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:Z481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:Z481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AB$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AA481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AA$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AA481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AA481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AC$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AB481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AB$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AB481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AB481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AD$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AC481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AC$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AC481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AC481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AE$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AD481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AD$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AD481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AD481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AF$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AE481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AE$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AE481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AE481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AG$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AF481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AF$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AF481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AF481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AH$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AG481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AG$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AG481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AG481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AI$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AH481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AH$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AH481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AH481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AJ$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AI481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AI$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AI481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AI481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AK$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AJ481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AJ$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AJ481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AJ481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AL$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AK481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AK$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AK481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AK481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AM$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AL481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AL$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AL481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AL481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AN$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AM481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AM$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AM481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AM481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AO$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AN481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AN$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AN481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AN481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AP$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AO481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AO$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AO481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AO481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AQ$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AP481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AP$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AP481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AP481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AR$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AQ481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AQ$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AQ481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AQ481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AS$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AR481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AR$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AR481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AR481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AT$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AS481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AS$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AS481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AS481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AU$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AT481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AT$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AT481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AT481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AV$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AU481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AU$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AU481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AU481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AW$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AV481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AV$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AV481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AV481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AX$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AW481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AW$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AW481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AW481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AY$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AX481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AX$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AX481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AX481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>AZ$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AY481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AY$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AY481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AY481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BA$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AZ481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>AZ$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:AZ481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:AZ481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BB$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BA481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BA$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BA481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BA481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BC$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BB481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BB$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BB481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BB481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BD$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BC481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BC$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BC481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BC481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BE$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BD481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BD$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BD481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BD481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BF$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BE481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BE$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BE481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BE481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BG$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BF481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BF$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BF481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BF481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BH$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BG481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BG$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BG481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BG481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BI$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BH481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BH$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BH481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BH481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BJ$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BI481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BI$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BI481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BI481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BK$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BJ481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BJ$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BJ481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BJ481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BL$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BK481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BK$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BK481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BK481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BM$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BL481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BL$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BL481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BL481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BN$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BM481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BM$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BM481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BM481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BO$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BN481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BN$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BN481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BN481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BP$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BO481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BO$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BO481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BO481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BQ$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BP481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BP$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BP481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BP481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BR$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BQ481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BQ$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BQ481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BQ481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BS$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BR481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BR$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BR481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BR481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BT$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BS481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BS$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BS481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BS481))))","v":0},{"$f":"IF(OFFSET($G471, -$E481, $E481)=\"n/a\",0,IF(OFFSET($G478, -$E481, $E481)=\"SL\",\nIF(OFFSET($G471,-$E481,$E481)+$E481>BU$5,IFERROR((OFFSET($G470,-$E481,$E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BT481)),\nIF(OFFSET($G472,-$E481,$E481)+$E481>BT$5,IFERROR(((OFFSET($G470,-$E481,$E481)-SUM($G481:BT481))*OFFSET($G477, -$E481, $E481)/(OFFSET($G471,-$E481,$E481))),0),OFFSET($G470,-$E481,$E481)-SUM($G481:BT481))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E484)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>R$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Q496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Q$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Q496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Q496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>S$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:R496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>R$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:R496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:R496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>T$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:S496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>S$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:S496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:S496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>U$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:T496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>T$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:T496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:T496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>V$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:U496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>U$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:U496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:U496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>W$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:V496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>V$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:V496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:V496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>X$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:W496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>W$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:W496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:W496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>Y$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:X496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>X$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:X496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:X496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>Z$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Y496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Y$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Y496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Y496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AA$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:Z496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>Z$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:Z496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:Z496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AB$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AA496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AA$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AA496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AA496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AC$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AB496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AB$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AB496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AB496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AD$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AC496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AC$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AC496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AC496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AE$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AD496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AD$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AD496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AD496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AF$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AE496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AE$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AE496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AE496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AG$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AF496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AF$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AF496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AF496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AH$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AG496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AG$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AG496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AG496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AI$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AH496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AH$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AH496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AH496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AJ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AI496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AI$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AI496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AI496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AK$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AJ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AJ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AL$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AK496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AK$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AK496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AK496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AM$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AL496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AL$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AL496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AL496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AN$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AM496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AM$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AM496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AM496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AO$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AN496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AN$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AN496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AN496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AP$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AO496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AO$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AO496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AO496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AQ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AP496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AP$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AP496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AP496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AR$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AQ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AQ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AS$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AR496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AR$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AR496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AR496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AT$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AS496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AS$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AS496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AS496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AU$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AT496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AT$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AT496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AT496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AV$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AU496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AU$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AU496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AU496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AW$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AV496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AV$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AV496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AV496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AX$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AW496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AW$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AW496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AW496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AY$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AX496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AX$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AX496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AX496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>AZ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AY496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AY$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AY496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AY496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BA$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>AZ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:AZ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BB$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BA496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BA$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BA496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BA496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BC$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BB496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BB$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BB496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BB496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BD$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BC496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BC$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BC496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BC496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BE$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BD496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BD$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BD496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BD496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BF$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BE496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BE$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BE496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BE496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BG$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BF496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BF$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BF496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BF496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BH$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BG496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BG$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BG496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BG496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BI$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BH496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BH$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BH496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BH496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BJ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BI496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BI$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BI496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BI496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BK$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BJ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BJ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BL$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BK496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BK$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BK496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BK496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BM$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BL496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BL$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BL496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BL496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BN$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BM496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BM$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BM496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BM496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BO$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BN496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BN$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BN496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BN496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BP$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BO496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BO$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BO496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BO496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BQ$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BP496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BP$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BP496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BP496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BR$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BQ$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BQ496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BS$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BR496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BR$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BR496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BR496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BT$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BS496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BS$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BS496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BS496))))","v":0},{"$f":"IF(OFFSET($G477, -$E483, $E484)=\"n/a\", 0, IF(OFFSET($G480, -$E483, $E484)=\"SL\",\nIF(OFFSET($G477, -$E483, $E484)+$E484>BU$5, IFERROR((OFFSET($G476, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))), 0), OFFSET($G476, -$E483, $E484)-SUM($G496:BT496)),\nIF(OFFSET($G478, -$E483, $E484)+$E484>BT$5, IFERROR(((OFFSET($G476, -$E483, $E484)-SUM($G496:BT496))*OFFSET($G479, -$E483, $E484)/(OFFSET($G477, -$E483, $E484))),0), OFFSET($G476, -$E483, $E484)-SUM($G496:BT496))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E515)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>K$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:J515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>J$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:J515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:J515))))","v":0.44476768490566049},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>L$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:K515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>K$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:K515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:K515))))","v":0.36084925379138488},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>M$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:L515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>L$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:L515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:L515))))","v":0.29276448892508589},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>N$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:M515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>M$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:M515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:M515))))","v":0.2375259061090319},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>O$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:N515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>N$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:N515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:N515))))","v":0.19270969740921454},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>P$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:O515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>O$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:O515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:O515))))","v":0.156349377143325},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>Q$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:P515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>P$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:P515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:P515))))","v":0.12684949466345233},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>R$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Q515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>Q$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:Q515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Q515))))","v":0.1029156277458198},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>S$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:R515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>R$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:R515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:R515))))","v":8.3497584774910386E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>T$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:S515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>S$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:S515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:S515))))","v":6.7743323496625402E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>U$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:T515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>T$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:T515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:T515))))","v":5.4961564346318686E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>V$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:U515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>U$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:U515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:U515))))","v":4.4591457865881215E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>W$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:V515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>V$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:V515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:V515))))","v":3.6177975249677204E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>X$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:W515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>W$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:W515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:W515))))","v":2.9351942183700346E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>Y$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:X515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>X$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:X515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:X515))))","v":2.3813839884888926E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>Z$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Y515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>Y$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:Y515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Y515))))","v":1.9320662548117446E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AA$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Z515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>Z$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:Z515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:Z515))))","v":1.5675254520170795E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AB$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AA515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AA$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AA515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AA515))))","v":1.2717659327685775E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AC$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AB515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AB$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AB515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AB515))))","v":5.4685935109048955E-2},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AD$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AC515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AC$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AC515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AC515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AE$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AD515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AD$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AD515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AD515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AF$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AE515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AE$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AE515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AE515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AG$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AF515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AF$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AF515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AF515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AH$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AG515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AG$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AG515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AG515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AI$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AH515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AH$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AH515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AH515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AJ$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AI515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AI$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AI515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AI515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AK$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AJ515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AJ$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AJ515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AJ515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AL$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AK515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AK$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AK515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AK515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AM$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AL515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AL$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AL515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AL515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AN$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AM515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AM$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AM515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AM515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AO$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AN515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AN$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AN515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AN515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AP$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AO515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AO$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AO515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AO515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AQ$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AP515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AP$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AP515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AP515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AR$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AQ515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AQ$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AQ515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AQ515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AS$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AR515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AR$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AR515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AR515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AT$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AS515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AS$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AS515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AS515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AU$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AT515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AT$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AT515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AT515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AV$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AU515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AU$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AU515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AU515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AW$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AV515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AV$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AV515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AV515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AX$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AW515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AW$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AW515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AW515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AY$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AX515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AX$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AX515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AX515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>AZ$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AY515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AY$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AY515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AY515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BA$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AZ515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>AZ$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:AZ515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:AZ515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BB$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BA515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BA$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BA515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BA515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BC$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BB515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BB$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BB515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BB515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BD$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BC515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BC$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BC515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BC515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BE$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BD515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BD$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BD515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BD515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BF$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BE515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BE$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BE515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BE515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BG$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BF515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BF$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BF515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BF515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BH$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BG515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BG$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BG515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BG515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BI$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BH515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BH$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BH515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BH515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BJ$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BI515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BI$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BI515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BI515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BK$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BJ515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BJ$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BJ515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BJ515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BL$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BK515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BK$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BK515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BK515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BM$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BL515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BL$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BL515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BL515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BN$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BM515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BM$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BM515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BM515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BO$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BN515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BN$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BN515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BN515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BP$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BO515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BO$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BO515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BO515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BQ$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BP515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BP$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BP515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BP515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BR$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BQ515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BQ$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BQ515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BQ515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BS$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BR515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BR$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BR515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BR515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BT$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BS515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BS$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BS515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BS515))))","v":0},{"$f":"IF(OFFSET($G505, -$E515, $E515)=\"n/a\",0,IF(OFFSET($G512, -$E515, $E515)=\"SL\",\nIF(OFFSET($G505,-$E515,$E515)+$E515>BU$5,IFERROR((OFFSET($G504,-$E515,$E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BT515)),\nIF(OFFSET($G506,-$E515,$E515)+$E515>BT$5,IFERROR(((OFFSET($G504,-$E515,$E515)-SUM($G515:BT515))*OFFSET($G511, -$E515, $E515)/(OFFSET($G505,-$E515,$E515))),0),OFFSET($G504,-$E515,$E515)-SUM($G515:BT515))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E518)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>N$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:M530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>M$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:M530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:M530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>O$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:N530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>N$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:N530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:N530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>P$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:O530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>O$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:O530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:O530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>Q$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:P530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>P$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:P530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:P530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>R$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:Q530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>Q$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:Q530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:Q530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>S$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:R530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>R$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:R530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:R530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>T$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:S530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>S$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:S530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:S530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>U$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:T530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>T$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:T530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:T530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>V$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:U530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>U$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:U530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:U530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>W$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:V530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>V$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:V530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:V530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>X$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:W530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>W$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:W530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:W530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>Y$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:X530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>X$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:X530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:X530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>Z$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:Y530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>Y$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:Y530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:Y530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AA$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:Z530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>Z$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:Z530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:Z530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AB$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AA530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AA$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AA530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AA530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AC$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AB530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AB$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AB530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AB530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AD$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AC530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AC$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AC530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AC530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AE$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AD530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AD$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AD530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AD530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AF$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AE530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AE$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AE530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AE530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AG$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AF530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AF$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AF530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AF530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AH$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AG530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AG$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AG530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AG530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AI$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AH530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AH$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AH530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AH530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AJ$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AI530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AI$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AI530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AI530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AK$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AJ530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AJ$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AJ530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AJ530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AL$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AK530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AK$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AK530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AK530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AM$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AL530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AL$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AL530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AL530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AN$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AM530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AM$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AM530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AM530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AO$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AN530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AN$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AN530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AN530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AP$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AO530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AO$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AO530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AO530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AQ$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AP530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AP$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AP530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AP530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AR$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AQ530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AQ$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AQ530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AQ530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AS$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AR530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AR$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AR530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AR530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AT$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AS530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AS$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AS530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AS530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AU$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AT530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AT$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AT530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AT530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AV$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AU530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AU$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AU530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AU530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AW$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AV530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AV$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AV530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AV530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AX$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AW530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AW$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AW530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AW530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AY$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AX530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AX$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AX530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AX530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>AZ$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AY530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AY$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AY530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AY530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BA$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:AZ530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>AZ$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:AZ530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:AZ530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BB$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BA530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BA$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BA530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BA530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BC$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BB530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BB$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BB530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BB530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BD$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BC530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BC$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BC530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BC530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BE$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BD530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BD$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BD530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BD530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BF$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BE530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BE$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BE530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BE530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BG$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BF530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BF$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BF530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BF530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BH$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BG530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BG$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BG530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BG530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BI$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BH530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BH$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BH530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BH530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BJ$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BI530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BI$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BI530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BI530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BK$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BJ530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BJ$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BJ530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BJ530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BL$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BK530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BK$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BK530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BK530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BM$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BL530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BL$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BL530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BL530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BN$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BM530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BM$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BM530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BM530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BO$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BN530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BN$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BN530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BN530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BP$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BO530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BO$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BO530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BO530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BQ$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BP530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BP$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BP530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BP530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BR$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BQ530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BQ$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BQ530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BQ530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BS$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BR530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BR$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BR530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BR530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BT$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BS530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BS$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BS530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BS530))))","v":0},{"$f":"IF(OFFSET($G511, -$E517, $E518)=\"n/a\", 0, IF(OFFSET($G514, -$E517, $E518)=\"SL\",\nIF(OFFSET($G511, -$E517, $E518)+$E518>BU$5, IFERROR((OFFSET($G510, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))), 0), OFFSET($G510, -$E517, $E518)-SUM($G530:BT530)),\nIF(OFFSET($G512, -$E517, $E518)+$E518>BT$5, IFERROR(((OFFSET($G510, -$E517, $E518)-SUM($G530:BT530))*OFFSET($G513, -$E517, $E518)/(OFFSET($G511, -$E517, $E518))),0), OFFSET($G510, -$E517, $E518)-SUM($G530:BT530))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>H$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:G550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>G$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:G550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:G550))))","v":-1.3058403502516023},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>I$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:H550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>H$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:H550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:H550))))","v":-1.3058403502516023},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>J$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:I550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>I$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:I550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:I550))))","v":-1.3058403502516023},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>K$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:J550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>J$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:J550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:J550))))","v":-1.3058403502516023},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>L$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:K550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>K$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:K550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:K550))))","v":-1.3058403502516018},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>M$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:L550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>L$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:L550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:L550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>N$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:M550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>M$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:M550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:M550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>O$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:N550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>N$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:N550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:N550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>P$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:O550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>O$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:O550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:O550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>Q$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:P550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>P$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:P550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:P550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>R$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Q550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>Q$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:Q550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Q550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>S$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:R550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>R$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:R550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:R550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>T$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:S550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>S$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:S550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:S550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>U$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:T550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>T$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:T550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:T550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>V$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:U550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>U$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:U550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:U550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>W$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:V550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>V$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:V550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:V550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>X$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:W550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>W$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:W550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:W550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>Y$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:X550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>X$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:X550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:X550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>Z$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Y550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>Y$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:Y550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Y550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AA$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Z550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>Z$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:Z550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:Z550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AB$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AA550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AA$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AA550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AA550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AC$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AB550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AB$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AB550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AB550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AD$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AC550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AC$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AC550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AC550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AE$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AD550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AD$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AD550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AD550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AF$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AE550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AE$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AE550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AE550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AG$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AF550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AF$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AF550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AF550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AH$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AG550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AG$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AG550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AG550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AI$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AH550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AH$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AH550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AH550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AJ$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AI550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AI$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AI550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AI550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AK$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AJ550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AJ$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AJ550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AJ550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AL$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AK550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AK$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AK550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AK550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AM$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AL550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AL$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AL550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AL550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AN$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AM550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AM$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AM550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AM550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AO$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AN550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AN$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AN550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AN550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AP$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AO550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AO$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AO550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AO550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AQ$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AP550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AP$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AP550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AP550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AR$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AQ550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AQ$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AQ550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AQ550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AS$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AR550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AR$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AR550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AR550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AT$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AS550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AS$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AS550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AS550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AU$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AT550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AT$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AT550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AT550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AV$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AU550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AU$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AU550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AU550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AW$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AV550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AV$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AV550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AV550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AX$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AW550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AW$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AW550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AW550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AY$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AX550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AX$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AX550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AX550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>AZ$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AY550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AY$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AY550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AY550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BA$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AZ550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>AZ$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:AZ550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:AZ550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BB$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BA550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BA$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BA550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BA550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BC$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BB550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BB$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BB550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BB550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BD$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BC550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BC$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BC550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BC550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BE$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BD550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BD$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BD550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BD550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BF$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BE550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BE$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BE550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BE550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BG$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BF550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BF$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BF550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BF550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BH$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BG550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BG$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BG550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BG550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BI$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BH550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BH$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BH550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BH550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BJ$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BI550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BI$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BI550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BI550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BK$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BJ550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BJ$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BJ550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BJ550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BL$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BK550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BK$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BK550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BK550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BM$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BL550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BL$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BL550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BL550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BN$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BM550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BM$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BM550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BM550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BO$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BN550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BN$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BN550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BN550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BP$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BO550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BO$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BO550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BO550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BQ$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BP550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BP$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BP550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BP550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BR$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BQ550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BQ$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BQ550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BQ550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BS$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BR550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BR$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BR550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BR550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BT$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BS550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BS$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BS550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BS550))))","v":0},{"$f":"IF(OFFSET($G540, -$E550, $E550)=\"n/a\",0,IF(OFFSET($G547, -$E550, $E550)=\"SL\",\nIF(OFFSET($G540,-$E550,$E550)+$E550>BU$5,IFERROR((OFFSET($G539,-$E550,$E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BT550)),\nIF(OFFSET($G540,-$E550,$E550)+$E550>BT$5,IFERROR(((OFFSET($G539,-$E550,$E550)-SUM($G550:BT550))*OFFSET($G546, -$E550, $E550)/(OFFSET($G540,-$E550,$E550))),0),OFFSET($G539,-$E550,$E550)-SUM($G550:BT550))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E553)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>K$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:J565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>J$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:J565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:J565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>L$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:K565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>K$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:K565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:K565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>M$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:L565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>L$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:L565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:L565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>N$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:M565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>M$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:M565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:M565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>O$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:N565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>N$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:N565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:N565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>P$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:O565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>O$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:O565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:O565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>Q$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:P565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>P$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:P565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:P565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>R$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:Q565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>Q$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:Q565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:Q565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>S$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:R565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>R$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:R565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:R565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>T$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:S565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>S$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:S565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:S565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>U$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:T565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>T$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:T565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:T565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>V$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:U565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>U$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:U565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:U565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>W$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:V565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>V$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:V565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:V565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>X$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:W565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>W$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:W565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:W565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>Y$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:X565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>X$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:X565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:X565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>Z$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:Y565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>Y$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:Y565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:Y565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AA$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:Z565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>Z$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:Z565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:Z565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AB$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AA565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AA$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AA565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AA565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AC$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AB565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AB$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AB565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AB565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AD$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AC565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AC$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AC565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AC565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AE$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AD565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AD$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AD565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AD565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AF$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AE565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AE$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AE565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AE565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AG$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AF565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AF$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AF565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AF565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AH$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AG565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AG$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AG565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AG565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AI$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AH565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AH$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AH565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AH565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AJ$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AI565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AI$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AI565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AI565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AK$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AJ565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AJ$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AJ565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AJ565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AL$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AK565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AK$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AK565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AK565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AM$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AL565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AL$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AL565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AL565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AN$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AM565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AM$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AM565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AM565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AO$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AN565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AN$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AN565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AN565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AP$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AO565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AO$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AO565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AO565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AQ$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AP565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AP$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AP565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AP565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AR$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AQ565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AQ$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AQ565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AQ565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AS$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AR565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AR$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AR565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AR565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AT$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AS565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AS$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AS565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AS565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AU$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AT565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AT$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AT565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AT565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AV$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AU565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AU$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AU565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AU565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AW$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AV565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AV$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AV565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AV565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AX$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AW565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AW$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AW565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AW565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AY$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AX565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AX$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AX565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AX565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>AZ$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AY565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AY$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AY565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AY565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BA$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:AZ565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>AZ$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:AZ565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:AZ565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BB$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BA565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BA$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BA565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BA565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BC$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BB565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BB$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BB565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BB565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BD$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BC565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BC$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BC565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BC565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BE$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BD565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BD$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BD565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BD565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BF$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BE565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BE$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BE565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BE565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BG$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BF565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BF$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BF565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BF565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BH$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BG565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BG$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BG565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BG565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BI$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BH565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BH$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BH565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BH565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BJ$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BI565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BI$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BI565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BI565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BK$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BJ565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BJ$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BJ565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BJ565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BL$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BK565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BK$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BK565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BK565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BM$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BL565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BL$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BL565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BL565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BN$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BM565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BM$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BM565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BM565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BO$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BN565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BN$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BN565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BN565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BP$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BO565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BO$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BO565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BO565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BQ$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BP565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BP$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BP565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BP565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BR$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BQ565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BQ$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BQ565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BQ565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BS$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BR565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BR$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BR565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BR565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BT$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BS565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BS$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BS565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BS565))))","v":0},{"$f":"IF(OFFSET($G546, -$E552, $E553)=\"n/a\", 0, IF(OFFSET($G549, -$E552, $E553)=\"SL\",\nIF(OFFSET($G546, -$E552, $E553)+$E553>BU$5, IFERROR((OFFSET($G545, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))), 0), OFFSET($G545, -$E552, $E553)-SUM($G565:BT565)),\nIF(OFFSET($G547, -$E552, $E553)+$E553>BT$5, IFERROR(((OFFSET($G545, -$E552, $E553)-SUM($G565:BT565))*OFFSET($G548, -$E552, $E553)/(OFFSET($G546, -$E552, $E553))),0), OFFSET($G545, -$E552, $E553)-SUM($G565:BT565))))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E615","v":"Asset class 17"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E615, 'TAB input'!$D$18:$D$67, 0))","v":"IT systems"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E615)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E615)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E615)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E615)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E615)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E615)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E615)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E615)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E615)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E615)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E615)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E615)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E615)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E615)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E615)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E615)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E615)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E615)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E615)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E615)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E615)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E634)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>P$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:O634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>O$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:O634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:O634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>Q$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:P634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>P$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:P634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:P634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>R$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Q634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>Q$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:Q634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Q634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>S$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:R634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>R$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:R634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:R634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>T$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:S634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>S$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:S634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:S634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>U$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:T634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>T$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:T634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:T634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>V$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:U634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>U$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:U634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:U634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>W$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:V634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>V$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:V634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:V634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>X$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:W634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>W$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:W634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:W634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>Y$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:X634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>X$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:X634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:X634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>Z$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Y634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>Y$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:Y634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Y634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AA$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Z634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>Z$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:Z634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:Z634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AB$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AA634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AA$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AA634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AA634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AC$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AB634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AB$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AB634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AB634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AD$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AC634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AC$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AC634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AC634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AE$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AD634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AD$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AD634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AD634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AF$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AE634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AE$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AE634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AE634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AG$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AF634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AF$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AF634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AF634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AH$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AG634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AG$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AG634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AG634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AI$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AH634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AH$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AH634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AH634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AJ$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AI634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AI$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AI634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AI634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AK$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AJ634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AJ$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AJ634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AJ634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AL$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AK634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AK$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AK634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AK634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AM$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AL634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AL$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AL634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AL634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AN$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AM634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AM$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AM634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AM634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AO$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AN634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AN$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AN634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AN634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AP$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AO634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AO$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AO634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AO634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AQ$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AP634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AP$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AP634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AP634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AR$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AQ634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AQ$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AQ634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AQ634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AS$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AR634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AR$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AR634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AR634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AT$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AS634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AS$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AS634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AS634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AU$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AT634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AT$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AT634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AT634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AV$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AU634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AU$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AU634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AU634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AW$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AV634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AV$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AV634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AV634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AX$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AW634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AW$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AW634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AW634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AY$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AX634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AX$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AX634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AX634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>AZ$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AY634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AY$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AY634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AY634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BA$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AZ634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>AZ$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:AZ634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:AZ634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BB$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BA634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BA$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BA634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BA634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BC$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BB634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BB$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BB634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BB634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BD$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BC634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BC$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BC634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BC634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BE$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BD634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BD$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BD634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BD634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BF$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BE634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BE$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BE634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BE634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BG$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BF634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BF$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BF634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BF634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BH$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BG634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BG$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BG634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BG634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BI$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BH634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BH$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BH634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BH634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BJ$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BI634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BI$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BI634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BI634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BK$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BJ634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BJ$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BJ634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BJ634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BL$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BK634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BK$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BK634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BK634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BM$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BL634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BL$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BL634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BL634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BN$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BM634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BM$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BM634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BM634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BO$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BN634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BN$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BN634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BN634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BP$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BO634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BO$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BO634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BO634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BQ$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BP634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BP$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BP634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BP634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BR$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BQ634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BQ$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BQ634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BQ634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BS$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BR634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BR$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BR634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BR634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BT$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BS634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BS$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BS634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BS634))))","v":0},{"$f":"IF(OFFSET($G624, -$E634, $E634)=\"n/a\",0,IF(OFFSET($G631, -$E634, $E634)=\"SL\",\nIF(OFFSET($G624,-$E634,$E634)+$E634>BU$5,IFERROR((OFFSET($G623,-$E634,$E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BT634)),\nIF(OFFSET($G625,-$E634,$E634)+$E634>BT$5,IFERROR(((OFFSET($G623,-$E634,$E634)-SUM($G634:BT634))*OFFSET($G630, -$E634, $E634)/(OFFSET($G624,-$E634,$E634))),0),OFFSET($G623,-$E634,$E634)-SUM($G634:BT634))))","v":0}]
[null,null,null,null,{"$f":"E615+1","v":18},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E653)","v":99.07010147975987},{"$f":"INDEX('TAB input'!H$18:H$67, $E653)-INDEX('TAB input'!H$72:H$121, $E653)-INDEX('TAB input'!H$126:H$175, $E653)","v":10.302160969999999},{"$f":"INDEX('TAB input'!I$18:I$67, $E653)-INDEX('TAB input'!I$72:I$121, $E653)-INDEX('TAB input'!I$126:I$175, $E653)","v":4.9110274499999989},{"$f":"INDEX('TAB input'!J$18:J$67, $E653)-INDEX('TAB input'!J$72:J$121, $E653)-INDEX('TAB input'!J$126:J$175, $E653)","v":13.819701890000001},{"$f":"INDEX('TAB input'!K$18:K$67, $E653)-INDEX('TAB input'!K$72:K$121, $E653)-INDEX('TAB input'!K$126:K$175, $E653)","v":25.018808},{"$f":"INDEX('TAB input'!L$18:L$67, $E653)-INDEX('TAB input'!L$72:L$121, $E653)-INDEX('TAB input'!L$126:L$175, $E653)","v":38.133132812503021},{"$f":"INDEX('TAB input'!M$18:M$67, $E653)-INDEX('TAB input'!M$72:M$121, $E653)-INDEX('TAB input'!M$126:M$175, $E653)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E653)-INDEX('TAB input'!N$72:N$121, $E653)-INDEX('TAB input'!N$126:N$175, $E653)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E653)-INDEX('TAB input'!O$72:O$121, $E653)-INDEX('TAB input'!O$126:O$175, $E653)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E653)-INDEX('TAB input'!P$72:P$121, $E653)-INDEX('TAB input'!P$126:P$175, $E653)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E653)-INDEX('TAB input'!Q$72:Q$121, $E653)-INDEX('TAB input'!Q$126:Q$175, $E653)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E653)-INDEX('TAB input'!R$72:R$121, $E653)-INDEX('TAB input'!R$126:R$175, $E653)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E653)-INDEX('TAB input'!S$72:S$121, $E653)-INDEX('TAB input'!S$126:S$175, $E653)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E653)-INDEX('TAB input'!T$72:T$121, $E653)-INDEX('TAB input'!T$126:T$175, $E653)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E653)-INDEX('TAB input'!U$72:U$121, $E653)-INDEX('TAB input'!U$126:U$175, $E653)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E653)-INDEX('TAB input'!V$72:V$121, $E653)-INDEX('TAB input'!V$126:V$175, $E653)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E653)-INDEX('TAB input'!W$72:W$121, $E653)-INDEX('TAB input'!W$126:W$175, $E653)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E653)-INDEX('TAB input'!X$72:X$121, $E653)-INDEX('TAB input'!X$126:X$175, $E653)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E653)-INDEX('TAB input'!Y$72:Y$121, $E653)-INDEX('TAB input'!Y$126:Y$175, $E653)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E653)-INDEX('TAB input'!Z$72:Z$121, $E653)-INDEX('TAB input'!Z$126:Z$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E653)-INDEX('TAB input'!AA$72:AA$121, $E653)-INDEX('TAB input'!AA$126:AA$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E653)-INDEX('TAB input'!AB$72:AB$121, $E653)-INDEX('TAB input'!AB$126:AB$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E653)-INDEX('TAB input'!AC$72:AC$121, $E653)-INDEX('TAB input'!AC$126:AC$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E653)-INDEX('TAB input'!AD$72:AD$121, $E653)-INDEX('TAB input'!AD$126:AD$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E653)-INDEX('TAB input'!AE$72:AE$121, $E653)-INDEX('TAB input'!AE$126:AE$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E653)-INDEX('TAB input'!AF$72:AF$121, $E653)-INDEX('TAB input'!AF$126:AF$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E653)-INDEX('TAB input'!AG$72:AG$121, $E653)-INDEX('TAB input'!AG$126:AG$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E653)-INDEX('TAB input'!AH$72:AH$121, $E653)-INDEX('TAB input'!AH$126:AH$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E653)-INDEX('TAB input'!AI$72:AI$121, $E653)-INDEX('TAB input'!AI$126:AI$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E653)-INDEX('TAB input'!AJ$72:AJ$121, $E653)-INDEX('TAB input'!AJ$126:AJ$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E653)-INDEX('TAB input'!AK$72:AK$121, $E653)-INDEX('TAB input'!AK$126:AK$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E653)-INDEX('TAB input'!AL$72:AL$121, $E653)-INDEX('TAB input'!AL$126:AL$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E653)-INDEX('TAB input'!AM$72:AM$121, $E653)-INDEX('TAB input'!AM$126:AM$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E653)-INDEX('TAB input'!AN$72:AN$121, $E653)-INDEX('TAB input'!AN$126:AN$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E653)-INDEX('TAB input'!AO$72:AO$121, $E653)-INDEX('TAB input'!AO$126:AO$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E653)-INDEX('TAB input'!AP$72:AP$121, $E653)-INDEX('TAB input'!AP$126:AP$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E653)-INDEX('TAB input'!AQ$72:AQ$121, $E653)-INDEX('TAB input'!AQ$126:AQ$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E653)-INDEX('TAB input'!AR$72:AR$121, $E653)-INDEX('TAB input'!AR$126:AR$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E653)-INDEX('TAB input'!AS$72:AS$121, $E653)-INDEX('TAB input'!AS$126:AS$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E653)-INDEX('TAB input'!AT$72:AT$121, $E653)-INDEX('TAB input'!AT$126:AT$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E653)-INDEX('TAB input'!AU$72:AU$121, $E653)-INDEX('TAB input'!AU$126:AU$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E653)-INDEX('TAB input'!AV$72:AV$121, $E653)-INDEX('TAB input'!AV$126:AV$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E653)-INDEX('TAB input'!AW$72:AW$121, $E653)-INDEX('TAB input'!AW$126:AW$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E653)-INDEX('TAB input'!AX$72:AX$121, $E653)-INDEX('TAB input'!AX$126:AX$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E653)-INDEX('TAB input'!AY$72:AY$121, $E653)-INDEX('TAB input'!AY$126:AY$175, $E653)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E653)-INDEX('TAB input'!AZ$72:AZ$121, $E653)-INDEX('TAB input'!AZ$126:AZ$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E653)-INDEX('TAB input'!BA$72:BA$121, $E653)-INDEX('TAB input'!BA$126:BA$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E653)-INDEX('TAB input'!BB$72:BB$121, $E653)-INDEX('TAB input'!BB$126:BB$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E653)-INDEX('TAB input'!BC$72:BC$121, $E653)-INDEX('TAB input'!BC$126:BC$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E653)-INDEX('TAB input'!BD$72:BD$121, $E653)-INDEX('TAB input'!BD$126:BD$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E653)-INDEX('TAB input'!BE$72:BE$121, $E653)-INDEX('TAB input'!BE$126:BE$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E653)-INDEX('TAB input'!BF$72:BF$121, $E653)-INDEX('TAB input'!BF$126:BF$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E653)-INDEX('TAB input'!BG$72:BG$121, $E653)-INDEX('TAB input'!BG$126:BG$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E653)-INDEX('TAB input'!BH$72:BH$121, $E653)-INDEX('TAB input'!BH$126:BH$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E653)-INDEX('TAB input'!BI$72:BI$121, $E653)-INDEX('TAB input'!BI$126:BI$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E653)-INDEX('TAB input'!BJ$72:BJ$121, $E653)-INDEX('TAB input'!BJ$126:BJ$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E653)-INDEX('TAB input'!BK$72:BK$121, $E653)-INDEX('TAB input'!BK$126:BK$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E653)-INDEX('TAB input'!BL$72:BL$121, $E653)-INDEX('TAB input'!BL$126:BL$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E653)-INDEX('TAB input'!BM$72:BM$121, $E653)-INDEX('TAB input'!BM$126:BM$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E653)-INDEX('TAB input'!BN$72:BN$121, $E653)-INDEX('TAB input'!BN$126:BN$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E653)-INDEX('TAB input'!BO$72:BO$121, $E653)-INDEX('TAB input'!BO$126:BO$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E653)-INDEX('TAB input'!BP$72:BP$121, $E653)-INDEX('TAB input'!BP$126:BP$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E653)-INDEX('TAB input'!BQ$72:BQ$121, $E653)-INDEX('TAB input'!BQ$126:BQ$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E653)-INDEX('TAB input'!BR$72:BR$121, $E653)-INDEX('TAB input'!BR$126:BR$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E653)-INDEX('TAB input'!BS$72:BS$121, $E653)-INDEX('TAB input'!BS$126:BS$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E653)-INDEX('TAB input'!BT$72:BT$121, $E653)-INDEX('TAB input'!BT$126:BT$175, $E653)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E653)-INDEX('TAB input'!BU$72:BU$121, $E653)-INDEX('TAB input'!BU$126:BU$175, $E653)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E668)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>L$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:K668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>K$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:K668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:K668))))","v":2.5018807999999999},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>M$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:L668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>L$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:L668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:L668))))","v":2.2516927200000003},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>N$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:M668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>M$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:M668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:M668))))","v":2.0265234479999998},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>O$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:N668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>N$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:N668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:N668))))","v":1.8238711032000001},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>P$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:O668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>O$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:O668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:O668))))","v":1.64148399288},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>Q$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:P668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>P$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:P668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:P668))))","v":1.4773355935920001},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>R$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Q668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>Q$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:Q668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Q668))))","v":1.3296020342327999},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>S$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:R668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>R$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:R668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:R668))))","v":1.1966418308095199},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>T$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:S668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>S$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:S668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:S668))))","v":1.076977647728568},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>U$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:T668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>T$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:T668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:T668))))","v":0.96927988295571121},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>V$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:U668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>U$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:U668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:U668))))","v":0.87235189466014018},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>W$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:V668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>V$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:V668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:V668))))","v":7.8511670519412604},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>X$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:W668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>W$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:W668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:W668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>Y$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:X668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>X$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:X668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:X668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>Z$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Y668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>Y$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:Y668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Y668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AA$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Z668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>Z$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:Z668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:Z668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AB$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AA668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AA$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AA668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AA668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AC$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AB668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AB$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AB668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AB668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AD$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AC668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AC$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AC668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AC668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AE$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AD668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AD$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AD668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AD668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AF$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AE668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AE$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AE668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AE668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AG$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AF668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AF$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AF668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AF668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AH$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AG668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AG$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AG668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AG668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AI$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AH668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AH$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AH668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AH668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AJ$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AI668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AI$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AI668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AI668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AK$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AJ668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AJ$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AJ668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AJ668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AL$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AK668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AK$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AK668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AK668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AM$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AL668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AL$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AL668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AL668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AN$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AM668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AM$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AM668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AM668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AO$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AN668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AN$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AN668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AN668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AP$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AO668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AO$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AO668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AO668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AQ$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AP668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AP$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AP668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AP668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AR$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AQ668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AQ$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AQ668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AQ668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AS$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AR668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AR$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AR668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AR668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AT$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AS668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AS$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AS668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AS668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AU$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AT668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AT$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AT668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AT668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AV$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AU668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AU$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AU668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AU668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AW$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AV668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AV$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AV668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AV668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AX$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AW668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AW$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AW668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AW668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AY$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AX668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AX$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AX668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AX668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>AZ$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AY668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AY$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AY668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AY668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BA$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AZ668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>AZ$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:AZ668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:AZ668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BB$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BA668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BA$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BA668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BA668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BC$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BB668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BB$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BB668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BB668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BD$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BC668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BC$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BC668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BC668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BE$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BD668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BD$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BD668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BD668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BF$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BE668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BE$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BE668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BE668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BG$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BF668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BF$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BF668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BF668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BH$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BG668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BG$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BG668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BG668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BI$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BH668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BH$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BH668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BH668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BJ$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BI668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BI$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BI668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BI668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BK$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BJ668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BJ$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BJ668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BJ668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BL$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BK668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BK$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BK668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BK668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BM$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BL668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BL$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BL668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BL668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BN$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BM668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BM$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BM668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BM668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BO$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BN668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BN$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BN668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BN668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BP$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BO668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BO$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BO668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BO668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BQ$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BP668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BP$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BP668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BP668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BR$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BQ668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BQ$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BQ668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BQ668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BS$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BR668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BR$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BR668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BR668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BT$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BS668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BS$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BS668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BS668))))","v":0},{"$f":"IF(OFFSET($G658, -$E668, $E668)=\"n/a\",0,IF(OFFSET($G665, -$E668, $E668)=\"SL\",\nIF(OFFSET($G658,-$E668,$E668)+$E668>BU$5,IFERROR((OFFSET($G657,-$E668,$E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BT668)),\nIF(OFFSET($G659,-$E668,$E668)+$E668>BT$5,IFERROR(((OFFSET($G657,-$E668,$E668)-SUM($G668:BT668))*OFFSET($G664, -$E668, $E668)/(OFFSET($G658,-$E668,$E668))),0),OFFSET($G657,-$E668,$E668)-SUM($G668:BT668))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E671)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>O$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:N683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>N$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:N683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:N683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>P$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:O683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>O$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:O683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:O683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>Q$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:P683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>P$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:P683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:P683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>R$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:Q683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>Q$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:Q683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:Q683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>S$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:R683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>R$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:R683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:R683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>T$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:S683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>S$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:S683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:S683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>U$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:T683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>T$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:T683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:T683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>V$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:U683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>U$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:U683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:U683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>W$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:V683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>V$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:V683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:V683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>X$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:W683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>W$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:W683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:W683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>Y$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:X683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>X$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:X683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:X683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>Z$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:Y683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>Y$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:Y683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:Y683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AA$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:Z683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>Z$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:Z683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:Z683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AB$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AA683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AA$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AA683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AA683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AC$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AB683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AB$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AB683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AB683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AD$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AC683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AC$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AC683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AC683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AE$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AD683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AD$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AD683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AD683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AF$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AE683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AE$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AE683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AE683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AG$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AF683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AF$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AF683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AF683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AH$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AG683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AG$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AG683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AG683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AI$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AH683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AH$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AH683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AH683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AJ$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AI683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AI$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AI683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AI683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AK$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AJ683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AJ$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AJ683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AJ683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AL$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AK683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AK$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AK683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AK683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AM$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AL683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AL$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AL683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AL683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AN$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AM683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AM$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AM683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AM683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AO$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AN683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AN$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AN683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AN683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AP$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AO683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AO$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AO683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AO683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AQ$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AP683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AP$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AP683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AP683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AR$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AQ683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AQ$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AQ683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AQ683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AS$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AR683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AR$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AR683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AR683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AT$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AS683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AS$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AS683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AS683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AU$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AT683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AT$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AT683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AT683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AV$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AU683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AU$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AU683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AU683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AW$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AV683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AV$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AV683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AV683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AX$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AW683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AW$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AW683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AW683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AY$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AX683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AX$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AX683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AX683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>AZ$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AY683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AY$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AY683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AY683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BA$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:AZ683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>AZ$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:AZ683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:AZ683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BB$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BA683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BA$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BA683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BA683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BC$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BB683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BB$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BB683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BB683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BD$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BC683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BC$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BC683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BC683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BE$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BD683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BD$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BD683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BD683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BF$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BE683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BE$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BE683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BE683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BG$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BF683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BF$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BF683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BF683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BH$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BG683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BG$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BG683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BG683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BI$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BH683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BH$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BH683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BH683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BJ$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BI683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BI$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BI683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BI683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BK$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BJ683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BJ$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BJ683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BJ683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BL$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BK683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BK$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BK683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BK683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BM$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BL683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BL$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BL683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BL683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BN$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BM683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BM$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BM683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BM683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BO$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BN683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BN$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BN683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BN683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BP$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BO683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BO$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BO683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BO683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BQ$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BP683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BP$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BP683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BP683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BR$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BQ683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BQ$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BQ683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BQ683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BS$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BR683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BR$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BR683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BR683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BT$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BS683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BS$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BS683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BS683))))","v":0},{"$f":"IF(OFFSET($G664, -$E670, $E671)=\"n/a\", 0, IF(OFFSET($G667, -$E670, $E671)=\"SL\",\nIF(OFFSET($G664, -$E670, $E671)+$E671>BU$5, IFERROR((OFFSET($G663, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))), 0), OFFSET($G663, -$E670, $E671)-SUM($G683:BT683)),\nIF(OFFSET($G665, -$E670, $E671)+$E671>BT$5, IFERROR(((OFFSET($G663, -$E670, $E671)-SUM($G683:BT683))*OFFSET($G666, -$E670, $E671)/(OFFSET($G664, -$E670, $E671))),0), OFFSET($G663, -$E670, $E671)-SUM($G683:BT683))))","v":0}]
[null,null,null,null,null,{"$f":"F652&\" - tax depreciation\"","v":"Motor vehicles - tax depreciation"},null,{"$f":"SUM(H664:H687)+H656","v":9.0496268584160831},10.079842955416083,10.467924090716082,11.708064556486084,13.944101586679084,17.267967395103085,16.446133341434386,15.706482693132553,15.040797109660906,14.441680084536426,13.426680799107363,4.3675631131574768,6.8404413493514786,4.6337818732555487,6.6864764786793254,9.1807871784602284,11.966581138670712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN664:AN687)+AN656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT664:BT687)+BT656","v":0},{"$f":"SUM(BU664:BU687)+BU656","v":0}]
[null,null,null,null,{"$f":"E702+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E703)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>I$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:H703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>H$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:H703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:H703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>J$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:I703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>I$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:I703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:I703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>K$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:J703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>J$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:J703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:J703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>L$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:K703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>K$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:K703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:K703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>M$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:L703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>L$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:L703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:L703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>N$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:M703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>M$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:M703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:M703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>O$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:N703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>N$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:N703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:N703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>P$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:O703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>O$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:O703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:O703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>Q$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:P703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>P$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:P703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:P703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>R$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Q703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>Q$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:Q703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Q703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>S$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:R703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>R$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:R703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:R703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>T$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:S703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>S$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:S703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:S703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>U$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:T703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>T$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:T703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:T703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>V$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:U703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>U$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:U703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:U703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>W$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:V703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>V$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:V703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:V703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>X$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:W703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>W$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:W703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:W703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>Y$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:X703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>X$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:X703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:X703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>Z$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Y703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>Y$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:Y703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Y703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AA$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Z703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>Z$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:Z703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:Z703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AB$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AA703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AA$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AA703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AA703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AC$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AB703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AB$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AB703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AB703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AD$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AC703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AC$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AC703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AC703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AE$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AD703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AD$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AD703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AD703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AF$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AE703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AE$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AE703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AE703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AG$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AF703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AF$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AF703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AF703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AH$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AG703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AG$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AG703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AG703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AI$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AH703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AH$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AH703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AH703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AJ$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AI703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AI$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AI703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AI703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AK$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AJ703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AJ$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AJ703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AJ703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AL$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AK703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AK$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AK703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AK703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AM$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AL703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AL$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AL703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AL703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AN$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AM703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AM$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AM703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AM703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AO$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AN703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AN$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AN703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AN703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AP$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AO703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AO$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AO703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AO703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AQ$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AP703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AP$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AP703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AP703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AR$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AQ703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AQ$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AQ703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AQ703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AS$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AR703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AR$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AR703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AR703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AT$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AS703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AS$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AS703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AS703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AU$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AT703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AT$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AT703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AT703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AV$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AU703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AU$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AU703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AU703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AW$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AV703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AV$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AV703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AV703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AX$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AW703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AW$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AW703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AW703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AY$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AX703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AX$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AX703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AX703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>AZ$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AY703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AY$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AY703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AY703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BA$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AZ703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>AZ$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:AZ703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:AZ703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BB$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BA703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BA$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BA703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BA703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BC$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BB703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BB$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BB703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BB703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BD$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BC703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BC$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BC703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BC703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BE$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BD703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BD$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BD703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BD703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BF$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BE703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BE$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BE703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BE703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BG$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BF703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BF$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BF703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BF703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BH$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BG703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BG$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BG703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BG703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BI$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BH703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BH$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BH703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BH703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BJ$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BI703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BI$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BI703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BI703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BK$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BJ703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BJ$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BJ703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BJ703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BL$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BK703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BK$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BK703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BK703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BM$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BL703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BL$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BL703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BL703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BN$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BM703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BM$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BM703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BM703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BO$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BN703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BN$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BN703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BN703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BP$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BO703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BO$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BO703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BO703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BQ$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BP703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BP$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BP703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BP703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BR$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BQ703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BQ$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BQ703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BQ703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BS$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BR703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BR$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BR703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BR703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BT$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BS703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BS$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BS703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BS703))))","v":0},{"$f":"IF(OFFSET($G693, -$E703, $E703)=\"n/a\",0,IF(OFFSET($G700, -$E703, $E703)=\"SL\",\nIF(OFFSET($G693,-$E703,$E703)+$E703>BU$5,IFERROR((OFFSET($G692,-$E703,$E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BT703)),\nIF(OFFSET($G694,-$E703,$E703)+$E703>BT$5,IFERROR(((OFFSET($G692,-$E703,$E703)-SUM($G703:BT703))*OFFSET($G699, -$E703, $E703)/(OFFSET($G693,-$E703,$E703))),0),OFFSET($G692,-$E703,$E703)-SUM($G703:BT703))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E710)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>P$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:O722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>O$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:O722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:O722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>Q$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:P722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>P$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:P722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:P722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>R$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:Q722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>Q$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:Q722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:Q722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>S$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:R722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>R$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:R722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:R722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>T$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:S722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>S$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:S722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:S722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>U$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:T722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>T$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:T722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:T722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>V$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:U722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>U$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:U722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:U722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>W$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:V722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>V$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:V722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:V722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>X$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:W722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>W$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:W722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:W722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>Y$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:X722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>X$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:X722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:X722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>Z$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:Y722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>Y$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:Y722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:Y722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AA$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:Z722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>Z$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:Z722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:Z722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AB$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AA722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AA$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AA722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AA722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AC$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AB722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AB$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AB722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AB722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AD$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AC722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AC$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AC722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AC722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AE$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AD722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AD$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AD722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AD722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AF$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AE722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AE$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AE722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AE722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AG$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AF722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AF$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AF722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AF722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AH$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AG722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AG$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AG722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AG722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AI$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AH722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AH$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AH722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AH722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AJ$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AI722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AI$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AI722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AI722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AK$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AJ722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AJ$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AJ722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AJ722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AL$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AK722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AK$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AK722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AK722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AM$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AL722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AL$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AL722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AL722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AN$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AM722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AM$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AM722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AM722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AO$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AN722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AN$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AN722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AN722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AP$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AO722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AO$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AO722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AO722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AQ$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AP722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AP$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AP722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AP722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AR$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AQ722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AQ$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AQ722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AQ722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AS$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AR722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AR$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AR722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AR722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AT$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AS722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AS$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AS722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AS722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AU$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AT722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AT$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AT722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AT722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AV$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AU722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AU$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AU722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AU722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AW$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AV722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AV$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AV722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AV722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AX$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AW722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AW$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AW722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AW722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AY$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AX722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AX$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AX722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AX722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>AZ$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AY722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AY$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AY722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AY722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BA$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:AZ722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>AZ$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:AZ722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:AZ722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BB$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BA722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BA$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BA722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BA722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BC$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BB722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BB$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BB722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BB722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BD$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BC722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BC$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BC722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BC722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BE$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BD722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BD$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BD722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BD722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BF$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BE722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BE$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BE722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BE722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BG$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BF722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BF$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BF722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BF722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BH$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BG722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BG$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BG722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BG722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BI$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BH722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BH$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BH722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BH722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BJ$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BI722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BI$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BI722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BI722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BK$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BJ722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BJ$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BJ722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BJ722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BL$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BK722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BK$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BK722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BK722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BM$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BL722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BL$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BL722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BL722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BN$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BM722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BM$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BM722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BM722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BO$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BN722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BN$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BN722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BN722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BP$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BO722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BO$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BO722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BO722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BQ$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BP722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BP$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BP722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BP722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BR$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BQ722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BQ$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BQ722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BQ722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BS$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BR722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BR$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BR722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BR722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BT$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BS722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BS$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BS722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BS722))))","v":0},{"$f":"IF(OFFSET($G703, -$E709, $E710)=\"n/a\", 0, IF(OFFSET($G706, -$E709, $E710)=\"SL\",\nIF(OFFSET($G703, -$E709, $E710)+$E710>BU$5, IFERROR((OFFSET($G702, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))), 0), OFFSET($G702, -$E709, $E710)-SUM($G722:BT722)),\nIF(OFFSET($G704, -$E709, $E710)+$E710>BT$5, IFERROR(((OFFSET($G702, -$E709, $E710)-SUM($G722:BT722))*OFFSET($G705, -$E709, $E710)/(OFFSET($G703, -$E709, $E710))),0), OFFSET($G702, -$E709, $E710)-SUM($G722:BT722))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E729)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E729)=\"\", G737, INDEX('TAB input'!H$446:H$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E729)=\"\", H737, INDEX('TAB input'!I$446:I$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E729)=\"\", I737, INDEX('TAB input'!J$446:J$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E729)=\"\", J737, INDEX('TAB input'!K$446:K$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E729)=\"\", K737, INDEX('TAB input'!L$446:L$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E729)=\"\", L737, INDEX('TAB input'!M$446:M$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E729)=\"\", M737, INDEX('TAB input'!N$446:N$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E729)=\"\", N737, INDEX('TAB input'!O$446:O$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E729)=\"\", O737, INDEX('TAB input'!P$446:P$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E729)=\"\", P737, INDEX('TAB input'!Q$446:Q$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E729)=\"\", Q737, INDEX('TAB input'!R$446:R$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E729)=\"\", R737, INDEX('TAB input'!S$446:S$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E729)=\"\", S737, INDEX('TAB input'!T$446:T$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E729)=\"\", T737, INDEX('TAB input'!U$446:U$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E729)=\"\", U737, INDEX('TAB input'!V$446:V$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E729)=\"\", V737, INDEX('TAB input'!W$446:W$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E729)=\"\", W737, INDEX('TAB input'!X$446:X$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E729)=\"\", X737, INDEX('TAB input'!Y$446:Y$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E729)=\"\", Y737, INDEX('TAB input'!Z$446:Z$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E729)=\"\", Z737, INDEX('TAB input'!AA$446:AA$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E729)=\"\", AA737, INDEX('TAB input'!AB$446:AB$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E729)=\"\", AB737, INDEX('TAB input'!AC$446:AC$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E729)=\"\", AC737, INDEX('TAB input'!AD$446:AD$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E729)=\"\", AD737, INDEX('TAB input'!AE$446:AE$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E729)=\"\", AE737, INDEX('TAB input'!AF$446:AF$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E729)=\"\", AF737, INDEX('TAB input'!AG$446:AG$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E729)=\"\", AG737, INDEX('TAB input'!AH$446:AH$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E729)=\"\", AH737, INDEX('TAB input'!AI$446:AI$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E729)=\"\", AI737, INDEX('TAB input'!AJ$446:AJ$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E729)=\"\", AJ737, INDEX('TAB input'!AK$446:AK$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E729)=\"\", AK737, INDEX('TAB input'!AL$446:AL$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E729)=\"\", AL737, INDEX('TAB input'!AM$446:AM$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E729)=\"\", AM737, INDEX('TAB input'!AN$446:AN$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E729)=\"\", AN737, INDEX('TAB input'!AO$446:AO$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E729)=\"\", AO737, INDEX('TAB input'!AP$446:AP$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E729)=\"\", AP737, INDEX('TAB input'!AQ$446:AQ$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E729)=\"\", AQ737, INDEX('TAB input'!AR$446:AR$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E729)=\"\", AR737, INDEX('TAB input'!AS$446:AS$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E729)=\"\", AS737, INDEX('TAB input'!AT$446:AT$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E729)=\"\", AT737, INDEX('TAB input'!AU$446:AU$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E729)=\"\", AU737, INDEX('TAB input'!AV$446:AV$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E729)=\"\", AV737, INDEX('TAB input'!AW$446:AW$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E729)=\"\", AW737, INDEX('TAB input'!AX$446:AX$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E729)=\"\", AX737, INDEX('TAB input'!AY$446:AY$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E729)=\"\", AY737, INDEX('TAB input'!AZ$446:AZ$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E729)=\"\", AZ737, INDEX('TAB input'!BA$446:BA$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E729)=\"\", BA737, INDEX('TAB input'!BB$446:BB$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E729)=\"\", BB737, INDEX('TAB input'!BC$446:BC$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E729)=\"\", BC737, INDEX('TAB input'!BD$446:BD$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E729)=\"\", BD737, INDEX('TAB input'!BE$446:BE$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E729)=\"\", BE737, INDEX('TAB input'!BF$446:BF$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E729)=\"\", BF737, INDEX('TAB input'!BG$446:BG$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E729)=\"\", BG737, INDEX('TAB input'!BH$446:BH$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E729)=\"\", BH737, INDEX('TAB input'!BI$446:BI$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E729)=\"\", BI737, INDEX('TAB input'!BJ$446:BJ$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E729)=\"\", BJ737, INDEX('TAB input'!BK$446:BK$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E729)=\"\", BK737, INDEX('TAB input'!BL$446:BL$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E729)=\"\", BL737, INDEX('TAB input'!BM$446:BM$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E729)=\"\", BM737, INDEX('TAB input'!BN$446:BN$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E729)=\"\", BN737, INDEX('TAB input'!BO$446:BO$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E729)=\"\", BO737, INDEX('TAB input'!BP$446:BP$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E729)=\"\", BP737, INDEX('TAB input'!BQ$446:BQ$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E729)=\"\", BQ737, INDEX('TAB input'!BR$446:BR$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E729)=\"\", BR737, INDEX('TAB input'!BS$446:BS$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E729)=\"\", BS737, INDEX('TAB input'!BT$446:BT$495, $E729))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E729)=\"\", BT737, INDEX('TAB input'!BU$446:BU$495, $E729))","v":"DV"}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E745)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>M$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:L757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>L$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:L757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:L757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>N$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:M757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>M$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:M757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:M757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>O$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:N757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>N$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:N757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:N757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>P$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:O757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>O$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:O757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:O757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>Q$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:P757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>P$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:P757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:P757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>R$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:Q757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>Q$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:Q757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:Q757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>S$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:R757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>R$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:R757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:R757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>T$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:S757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>S$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:S757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:S757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>U$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:T757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>T$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:T757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:T757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>V$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:U757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>U$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:U757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:U757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>W$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:V757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>V$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:V757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:V757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>X$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:W757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>W$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:W757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:W757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>Y$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:X757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>X$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:X757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:X757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>Z$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:Y757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>Y$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:Y757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:Y757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AA$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:Z757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>Z$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:Z757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:Z757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AB$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AA757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AA$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AA757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AA757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AC$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AB757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AB$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AB757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AB757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AD$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AC757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AC$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AC757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AC757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AE$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AD757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AD$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AD757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AD757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AF$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AE757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AE$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AE757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AE757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AG$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AF757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AF$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AF757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AF757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AH$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AG757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AG$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AG757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AG757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AI$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AH757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AH$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AH757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AH757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AJ$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AI757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AI$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AI757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AI757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AK$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AJ757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AJ$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AJ757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AJ757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AL$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AK757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AK$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AK757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AK757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AM$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AL757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AL$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AL757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AL757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AN$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AM757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AM$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AM757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AM757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AO$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AN757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AN$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AN757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AN757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AP$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AO757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AO$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AO757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AO757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AQ$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AP757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AP$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AP757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AP757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AR$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AQ757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AQ$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AQ757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AQ757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AS$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AR757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AR$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AR757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AR757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AT$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AS757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AS$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AS757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AS757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AU$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AT757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AT$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AT757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AT757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AV$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AU757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AU$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AU757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AU757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AW$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AV757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AV$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AV757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AV757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AX$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AW757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AW$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AW757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AW757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AY$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AX757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AX$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AX757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AX757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>AZ$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AY757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AY$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AY757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AY757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BA$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:AZ757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>AZ$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:AZ757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:AZ757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BB$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BA757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BA$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BA757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BA757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BC$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BB757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BB$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BB757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BB757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BD$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BC757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BC$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BC757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BC757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BE$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BD757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BD$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BD757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BD757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BF$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BE757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BE$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BE757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BE757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BG$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BF757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BF$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BF757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BF757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BH$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BG757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BG$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BG757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BG757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BI$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BH757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BH$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BH757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BH757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BJ$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BI757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BI$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BI757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BI757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BK$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BJ757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BJ$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BJ757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BJ757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BL$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BK757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BK$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BK757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BK757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BM$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BL757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BL$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BL757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BL757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BN$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BM757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BM$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BM757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BM757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BO$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BN757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BN$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BN757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BN757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BP$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BO757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BO$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BO757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BO757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BQ$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BP757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BP$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BP757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BP757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BR$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BQ757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BQ$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BQ757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BQ757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BS$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BR757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BR$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BR757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BR757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BT$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BS757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BS$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BS757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BS757))))","v":0},{"$f":"IF(OFFSET($G738, -$E744, $E745)=\"n/a\", 0, IF(OFFSET($G741, -$E744, $E745)=\"SL\",\nIF(OFFSET($G738, -$E744, $E745)+$E745>BU$5, IFERROR((OFFSET($G737, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))), 0), OFFSET($G737, -$E744, $E745)-SUM($G757:BT757)),\nIF(OFFSET($G739, -$E744, $E745)+$E745>BT$5, IFERROR(((OFFSET($G737, -$E744, $E745)-SUM($G757:BT757))*OFFSET($G740, -$E744, $E745)/(OFFSET($G738, -$E744, $E745))),0), OFFSET($G737, -$E744, $E745)-SUM($G757:BT757))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E767)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E767)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E767)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E767)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E767)","v":8.3599196822692523},{"$f":"INDEX('TAB input'!M$340:M$389, $E767)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E767)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E767)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E767)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E767)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E767)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E767)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E767)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E767)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E767)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E767)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E767)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E767)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E767)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E767)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E767)","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E787)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>Q$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:P787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>P$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:P787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:P787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>R$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Q787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>Q$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:Q787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Q787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>S$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:R787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>R$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:R787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:R787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>T$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:S787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>S$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:S787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:S787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>U$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:T787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>T$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:T787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:T787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>V$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:U787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>U$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:U787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:U787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>W$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:V787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>V$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:V787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:V787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>X$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:W787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>W$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:W787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:W787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>Y$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:X787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>X$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:X787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:X787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>Z$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Y787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>Y$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:Y787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Y787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AA$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Z787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>Z$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:Z787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:Z787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AB$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AA787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AA$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AA787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AA787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AC$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AB787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AB$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AB787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AB787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AD$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AC787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AC$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AC787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AC787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AE$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AD787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AD$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AD787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AD787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AF$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AE787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AE$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AE787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AE787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AG$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AF787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AF$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AF787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AF787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AH$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AG787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AG$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AG787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AG787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AI$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AH787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AH$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AH787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AH787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AJ$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AI787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AI$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AI787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AI787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AK$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AJ787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AJ$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AJ787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AJ787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AL$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AK787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AK$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AK787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AK787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AM$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AL787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AL$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AL787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AL787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AN$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AM787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AM$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AM787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AM787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AO$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AN787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AN$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AN787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AN787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AP$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AO787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AO$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AO787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AO787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AQ$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AP787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AP$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AP787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AP787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AR$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AQ787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AQ$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AQ787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AQ787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AS$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AR787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AR$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AR787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AR787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AT$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AS787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AS$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AS787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AS787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AU$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AT787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AT$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AT787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AT787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AV$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AU787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AU$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AU787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AU787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AW$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AV787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AV$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AV787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AV787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AX$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AW787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AW$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AW787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AW787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AY$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AX787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AX$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AX787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AX787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>AZ$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AY787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AY$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AY787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AY787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BA$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AZ787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>AZ$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:AZ787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:AZ787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BB$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BA787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BA$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BA787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BA787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BC$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BB787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BB$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BB787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BB787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BD$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BC787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BC$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BC787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BC787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BE$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BD787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BD$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BD787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BD787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BF$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BE787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BE$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BE787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BE787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BG$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BF787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BF$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BF787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BF787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BH$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BG787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BG$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BG787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BG787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BI$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BH787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BH$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BH787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BH787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BJ$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BI787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BI$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BI787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BI787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BK$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BJ787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BJ$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BJ787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BJ787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BL$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BK787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BK$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BK787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BK787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BM$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BL787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BL$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BL787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BL787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BN$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BM787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BM$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BM787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BM787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BO$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BN787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BN$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BN787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BN787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BP$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BO787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BO$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BO787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BO787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BQ$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BP787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BP$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BP787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BP787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BR$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BQ787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BQ$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BQ787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BQ787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BS$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BR787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BR$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BR787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BR787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BT$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BS787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BS$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BS787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BS787))))","v":0},{"$f":"IF(OFFSET($G777, -$E787, $E787)=\"n/a\",0,IF(OFFSET($G784, -$E787, $E787)=\"SL\",\nIF(OFFSET($G777,-$E787,$E787)+$E787>BU$5,IFERROR((OFFSET($G776,-$E787,$E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BT787)),\nIF(OFFSET($G778,-$E787,$E787)+$E787>BT$5,IFERROR(((OFFSET($G776,-$E787,$E787)-SUM($G787:BT787))*OFFSET($G783, -$E787, $E787)/(OFFSET($G777,-$E787,$E787))),0),OFFSET($G776,-$E787,$E787)-SUM($G787:BT787))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E805)=\"\", IF($G805=0, 0, F806), INDEX('TAB input'!$G$180:$G$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E805)=\"\", G806, INDEX('TAB input'!H$180:H$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E805)=\"\", H806, INDEX('TAB input'!I$180:I$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E805)=\"\", I806, INDEX('TAB input'!J$180:J$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E805)=\"\", J806, INDEX('TAB input'!K$180:K$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E805)=\"\", K806, INDEX('TAB input'!L$180:L$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E805)=\"\", L806, INDEX('TAB input'!M$180:M$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E805)=\"\", M806, INDEX('TAB input'!N$180:N$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E805)=\"\", N806, INDEX('TAB input'!O$180:O$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E805)=\"\", O806, INDEX('TAB input'!P$180:P$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E805)=\"\", P806, INDEX('TAB input'!Q$180:Q$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E805)=\"\", Q806, INDEX('TAB input'!R$180:R$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E805)=\"\", R806, INDEX('TAB input'!S$180:S$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E805)=\"\", S806, INDEX('TAB input'!T$180:T$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E805)=\"\", T806, INDEX('TAB input'!U$180:U$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E805)=\"\", U806, INDEX('TAB input'!V$180:V$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E805)=\"\", V806, INDEX('TAB input'!W$180:W$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E805)=\"\", W806, INDEX('TAB input'!X$180:X$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E805)=\"\", X806, INDEX('TAB input'!Y$180:Y$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E805)=\"\", Y806, INDEX('TAB input'!Z$180:Z$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E805)=\"\", Z806, INDEX('TAB input'!AA$180:AA$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E805)=\"\", AA806, INDEX('TAB input'!AB$180:AB$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E805)=\"\", AB806, INDEX('TAB input'!AC$180:AC$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E805)=\"\", AC806, INDEX('TAB input'!AD$180:AD$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E805)=\"\", AD806, INDEX('TAB input'!AE$180:AE$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E805)=\"\", AE806, INDEX('TAB input'!AF$180:AF$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E805)=\"\", AF806, INDEX('TAB input'!AG$180:AG$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E805)=\"\", AG806, INDEX('TAB input'!AH$180:AH$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E805)=\"\", AH806, INDEX('TAB input'!AI$180:AI$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E805)=\"\", AI806, INDEX('TAB input'!AJ$180:AJ$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E805)=\"\", AJ806, INDEX('TAB input'!AK$180:AK$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E805)=\"\", AK806, INDEX('TAB input'!AL$180:AL$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E805)=\"\", AL806, INDEX('TAB input'!AM$180:AM$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E805)=\"\", AM806, INDEX('TAB input'!AN$180:AN$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E805)=\"\", AN806, INDEX('TAB input'!AO$180:AO$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E805)=\"\", AO806, INDEX('TAB input'!AP$180:AP$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E805)=\"\", AP806, INDEX('TAB input'!AQ$180:AQ$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E805)=\"\", AQ806, INDEX('TAB input'!AR$180:AR$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E805)=\"\", AR806, INDEX('TAB input'!AS$180:AS$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E805)=\"\", AS806, INDEX('TAB input'!AT$180:AT$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E805)=\"\", AT806, INDEX('TAB input'!AU$180:AU$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E805)=\"\", AU806, INDEX('TAB input'!AV$180:AV$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E805)=\"\", AV806, INDEX('TAB input'!AW$180:AW$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E805)=\"\", AW806, INDEX('TAB input'!AX$180:AX$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E805)=\"\", AX806, INDEX('TAB input'!AY$180:AY$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E805)=\"\", AY806, INDEX('TAB input'!AZ$180:AZ$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E805)=\"\", AZ806, INDEX('TAB input'!BA$180:BA$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E805)=\"\", BA806, INDEX('TAB input'!BB$180:BB$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E805)=\"\", BB806, INDEX('TAB input'!BC$180:BC$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E805)=\"\", BC806, INDEX('TAB input'!BD$180:BD$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E805)=\"\", BD806, INDEX('TAB input'!BE$180:BE$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E805)=\"\", BE806, INDEX('TAB input'!BF$180:BF$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E805)=\"\", BF806, INDEX('TAB input'!BG$180:BG$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E805)=\"\", BG806, INDEX('TAB input'!BH$180:BH$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E805)=\"\", BH806, INDEX('TAB input'!BI$180:BI$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E805)=\"\", BI806, INDEX('TAB input'!BJ$180:BJ$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E805)=\"\", BJ806, INDEX('TAB input'!BK$180:BK$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E805)=\"\", BK806, INDEX('TAB input'!BL$180:BL$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E805)=\"\", BL806, INDEX('TAB input'!BM$180:BM$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E805)=\"\", BM806, INDEX('TAB input'!BN$180:BN$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E805)=\"\", BN806, INDEX('TAB input'!BO$180:BO$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E805)=\"\", BO806, INDEX('TAB input'!BP$180:BP$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E805)=\"\", BP806, INDEX('TAB input'!BQ$180:BQ$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E805)=\"\", BQ806, INDEX('TAB input'!BR$180:BR$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E805)=\"\", BR806, INDEX('TAB input'!BS$180:BS$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E805)=\"\", BS806, INDEX('TAB input'!BT$180:BT$229, $E805))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E805)=\"\", BT806, INDEX('TAB input'!BU$180:BU$229, $E805))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E821)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>M$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:L821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>L$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:L821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:L821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>N$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:M821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>M$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:M821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:M821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>O$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:N821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>N$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:N821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:N821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>P$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:O821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>O$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:O821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:O821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>Q$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:P821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>P$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:P821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:P821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>R$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Q821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>Q$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:Q821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Q821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>S$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:R821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>R$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:R821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:R821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>T$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:S821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>S$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:S821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:S821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>U$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:T821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>T$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:T821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:T821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>V$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:U821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>U$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:U821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:U821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>W$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:V821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>V$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:V821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:V821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>X$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:W821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>W$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:W821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:W821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>Y$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:X821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>X$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:X821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:X821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>Z$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Y821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>Y$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:Y821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Y821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AA$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Z821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>Z$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:Z821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:Z821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AB$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AA821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AA$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AA821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AA821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AC$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AB821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AB$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AB821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AB821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AD$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AC821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AC$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AC821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AC821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AE$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AD821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AD$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AD821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AD821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AF$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AE821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AE$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AE821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AE821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AG$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AF821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AF$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AF821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AF821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AH$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AG821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AG$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AG821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AG821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AI$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AH821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AH$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AH821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AH821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AJ$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AI821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AI$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AI821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AI821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AK$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AJ821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AJ$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AJ821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AJ821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AL$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AK821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AK$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AK821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AK821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AM$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AL821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AL$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AL821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AL821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AN$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AM821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AM$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AM821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AM821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AO$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AN821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AN$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AN821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AN821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AP$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AO821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AO$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AO821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AO821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AQ$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AP821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AP$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AP821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AP821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AR$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AQ821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AQ$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AQ821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AQ821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AS$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AR821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AR$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AR821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AR821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AT$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AS821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AS$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AS821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AS821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AU$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AT821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AT$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AT821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AT821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AV$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AU821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AU$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AU821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AU821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AW$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AV821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AV$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AV821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AV821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AX$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AW821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AW$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AW821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AW821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AY$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AX821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AX$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AX821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AX821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>AZ$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AY821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AY$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AY821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AY821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BA$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AZ821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>AZ$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:AZ821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:AZ821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BB$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BA821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BA$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BA821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BA821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BC$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BB821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BB$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BB821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BB821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BD$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BC821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BC$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BC821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BC821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BE$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BD821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BD$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BD821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BD821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BF$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BE821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BE$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BE821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BE821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BG$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BF821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BF$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BF821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BF821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BH$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BG821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BG$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BG821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BG821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BI$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BH821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BH$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BH821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BH821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BJ$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BI821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BI$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BI821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BI821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BK$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BJ821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BJ$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BJ821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BJ821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BL$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BK821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BK$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BK821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BK821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BM$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BL821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BL$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BL821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BL821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BN$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BM821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BM$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BM821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BM821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BO$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BN821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BN$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BN821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BN821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BP$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BO821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BO$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BO821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BO821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BQ$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BP821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BP$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BP821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BP821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BR$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BQ821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BQ$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BQ821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BQ821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BS$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BR821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BR$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BR821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BR821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BT$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BS821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BS$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BS821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BS821))))","v":0},{"$f":"IF(OFFSET($G811, -$E821, $E821)=\"n/a\",0,IF(OFFSET($G818, -$E821, $E821)=\"SL\",\nIF(OFFSET($G811,-$E821,$E821)+$E821>BU$5,IFERROR((OFFSET($G810,-$E821,$E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BT821)),\nIF(OFFSET($G812,-$E821,$E821)+$E821>BT$5,IFERROR(((OFFSET($G810,-$E821,$E821)-SUM($G821:BT821))*OFFSET($G817, -$E821, $E821)/(OFFSET($G811,-$E821,$E821))),0),OFFSET($G810,-$E821,$E821)-SUM($G821:BT821))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E826)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>R$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Q826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>Q$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:Q826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Q826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>S$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:R826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>R$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:R826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:R826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>T$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:S826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>S$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:S826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:S826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>U$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:T826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>T$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:T826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:T826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>V$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:U826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>U$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:U826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:U826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>W$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:V826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>V$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:V826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:V826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>X$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:W826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>W$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:W826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:W826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>Y$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:X826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>X$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:X826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:X826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>Z$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Y826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>Y$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:Y826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Y826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AA$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Z826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>Z$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:Z826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:Z826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AB$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AA826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AA$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AA826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AA826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AC$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AB826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AB$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AB826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AB826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AD$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AC826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AC$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AC826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AC826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AE$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AD826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AD$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AD826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AD826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AF$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AE826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AE$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AE826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AE826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AG$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AF826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AF$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AF826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AF826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AH$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AG826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AG$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AG826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AG826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AI$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AH826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AH$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AH826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AH826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AJ$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AI826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AI$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AI826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AI826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AK$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AJ826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AJ$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AJ826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AJ826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AL$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AK826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AK$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AK826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AK826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AM$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AL826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AL$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AL826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AL826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AN$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AM826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AM$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AM826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AM826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AO$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AN826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AN$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AN826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AN826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AP$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AO826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AO$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AO826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AO826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AQ$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AP826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AP$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AP826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AP826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AR$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AQ826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AQ$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AQ826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AQ826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AS$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AR826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AR$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AR826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AR826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AT$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AS826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AS$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AS826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AS826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AU$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AT826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AT$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AT826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AT826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AV$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AU826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AU$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AU826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AU826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AW$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AV826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AV$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AV826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AV826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AX$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AW826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AW$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AW826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AW826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AY$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AX826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AX$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AX826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AX826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>AZ$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AY826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AY$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AY826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AY826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BA$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AZ826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>AZ$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:AZ826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:AZ826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BB$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BA826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BA$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BA826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BA826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BC$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BB826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BB$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BB826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BB826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BD$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BC826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BC$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BC826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BC826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BE$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BD826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BD$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BD826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BD826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BF$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BE826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BE$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BE826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BE826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BG$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BF826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BF$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BF826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BF826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BH$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BG826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BG$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BG826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BG826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BI$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BH826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BH$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BH826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BH826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BJ$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BI826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BI$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BI826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BI826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BK$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BJ826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BJ$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BJ826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BJ826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BL$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BK826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BK$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BK826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BK826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BM$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BL826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BL$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BL826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BL826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BN$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BM826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BM$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BM826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BM826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BO$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BN826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BN$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BN826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BN826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BP$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BO826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BO$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BO826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BO826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BQ$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BP826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BP$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BP826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BP826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BR$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BQ826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BQ$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BQ826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BQ826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BS$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BR826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BR$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BR826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BR826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BT$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BS826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BS$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BS826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BS826))))","v":0},{"$f":"IF(OFFSET($G816, -$E826, $E826)=\"n/a\",0,IF(OFFSET($G823, -$E826, $E826)=\"SL\",\nIF(OFFSET($G816,-$E826,$E826)+$E826>BU$5,IFERROR((OFFSET($G815,-$E826,$E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BT826)),\nIF(OFFSET($G817,-$E826,$E826)+$E826>BT$5,IFERROR(((OFFSET($G815,-$E826,$E826)-SUM($G826:BT826))*OFFSET($G822, -$E826, $E826)/(OFFSET($G816,-$E826,$E826))),0),OFFSET($G815,-$E826,$E826)-SUM($G826:BT826))))","v":0}]
[]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E856)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>J$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:I856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>I$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:I856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:I856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>K$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:J856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>J$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:J856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:J856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>L$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:K856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>K$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:K856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:K856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>M$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:L856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>L$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:L856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:L856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>N$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:M856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>M$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:M856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:M856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>O$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:N856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>N$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:N856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:N856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>P$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:O856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>O$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:O856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:O856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>Q$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:P856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>P$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:P856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:P856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>R$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Q856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>Q$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:Q856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Q856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>S$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:R856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>R$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:R856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:R856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>T$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:S856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>S$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:S856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:S856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>U$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:T856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>T$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:T856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:T856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>V$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:U856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>U$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:U856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:U856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>W$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:V856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>V$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:V856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:V856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>X$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:W856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>W$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:W856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:W856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>Y$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:X856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>X$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:X856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:X856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>Z$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Y856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>Y$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:Y856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Y856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AA$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Z856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>Z$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:Z856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:Z856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AB$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AA856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AA$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AA856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AA856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AC$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AB856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AB$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AB856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AB856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AD$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AC856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AC$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AC856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AC856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AE$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AD856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AD$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AD856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AD856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AF$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AE856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AE$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AE856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AE856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AG$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AF856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AF$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AF856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AF856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AH$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AG856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AG$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AG856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AG856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AI$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AH856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AH$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AH856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AH856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AJ$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AI856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AI$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AI856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AI856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AK$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AJ856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AJ$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AJ856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AJ856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AL$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AK856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AK$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AK856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AK856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AM$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AL856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AL$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AL856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AL856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AN$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AM856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AM$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AM856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AM856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AO$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AN856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AN$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AN856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AN856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AP$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AO856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AO$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AO856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AO856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AQ$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AP856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AP$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AP856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AP856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AR$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AQ856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AQ$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AQ856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AQ856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AS$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AR856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AR$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AR856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AR856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AT$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AS856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AS$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AS856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AS856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AU$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AT856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AT$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AT856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AT856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AV$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AU856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AU$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AU856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AU856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AW$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AV856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AV$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AV856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AV856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AX$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AW856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AW$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AW856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AW856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AY$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AX856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AX$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AX856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AX856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>AZ$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AY856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AY$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AY856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AY856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BA$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AZ856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>AZ$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:AZ856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:AZ856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BB$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BA856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BA$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BA856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BA856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BC$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BB856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BB$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BB856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BB856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BD$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BC856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BC$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BC856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BC856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BE$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BD856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BD$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BD856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BD856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BF$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BE856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BE$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BE856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BE856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BG$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BF856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BF$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BF856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BF856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BH$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BG856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BG$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BG856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BG856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BI$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BH856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BH$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BH856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BH856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BJ$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BI856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BI$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BI856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BI856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BK$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BJ856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BJ$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BJ856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BJ856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BL$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BK856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BK$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BK856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BK856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BM$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BL856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BL$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BL856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BL856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BN$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BM856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BM$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BM856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BM856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BO$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BN856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BN$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BN856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BN856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BP$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BO856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BO$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BO856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BO856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BQ$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BP856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BP$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BP856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BP856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BR$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BQ856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BQ$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BQ856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BQ856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BS$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BR856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BR$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BR856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BR856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BT$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BS856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BS$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BS856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BS856))))","v":0},{"$f":"IF(OFFSET($G846, -$E856, $E856)=\"n/a\",0,IF(OFFSET($G853, -$E856, $E856)=\"SL\",\nIF(OFFSET($G846,-$E856,$E856)+$E856>BU$5,IFERROR((OFFSET($G845,-$E856,$E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BT856)),\nIF(OFFSET($G847,-$E856,$E856)+$E856>BT$5,IFERROR(((OFFSET($G845,-$E856,$E856)-SUM($G856:BT856))*OFFSET($G852, -$E856, $E856)/(OFFSET($G846,-$E856,$E856))),0),OFFSET($G845,-$E856,$E856)-SUM($G856:BT856))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E863)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>Q$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:P875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>P$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:P875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:P875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>R$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:Q875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>Q$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:Q875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:Q875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>S$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:R875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>R$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:R875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:R875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>T$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:S875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>S$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:S875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:S875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>U$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:T875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>T$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:T875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:T875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>V$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:U875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>U$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:U875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:U875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>W$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:V875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>V$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:V875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:V875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>X$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:W875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>W$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:W875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:W875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>Y$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:X875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>X$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:X875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:X875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>Z$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:Y875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>Y$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:Y875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:Y875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AA$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:Z875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>Z$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:Z875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:Z875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AB$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AA875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AA$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AA875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AA875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AC$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AB875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AB$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AB875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AB875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AD$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AC875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AC$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AC875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AC875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AE$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AD875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AD$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AD875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AD875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AF$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AE875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AE$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AE875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AE875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AG$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AF875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AF$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AF875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AF875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AH$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AG875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AG$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AG875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AG875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AI$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AH875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AH$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AH875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AH875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AJ$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AI875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AI$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AI875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AI875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AK$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AJ875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AJ$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AJ875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AJ875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AL$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AK875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AK$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AK875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AK875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AM$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AL875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AL$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AL875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AL875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AN$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AM875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AM$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AM875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AM875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AO$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AN875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AN$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AN875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AN875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AP$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AO875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AO$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AO875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AO875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AQ$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AP875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AP$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AP875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AP875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AR$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AQ875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AQ$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AQ875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AQ875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AS$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AR875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AR$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AR875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AR875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AT$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AS875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AS$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AS875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AS875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AU$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AT875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AT$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AT875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AT875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AV$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AU875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AU$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AU875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AU875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AW$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AV875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AV$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AV875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AV875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AX$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AW875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AW$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AW875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AW875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AY$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AX875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AX$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AX875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AX875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>AZ$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AY875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AY$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AY875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AY875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BA$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:AZ875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>AZ$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:AZ875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:AZ875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BB$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BA875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BA$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BA875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BA875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BC$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BB875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BB$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BB875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BB875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BD$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BC875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BC$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BC875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BC875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BE$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BD875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BD$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BD875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BD875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BF$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BE875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BE$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BE875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BE875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BG$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BF875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BF$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BF875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BF875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BH$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BG875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BG$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BG875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BG875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BI$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BH875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BH$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BH875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BH875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BJ$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BI875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BI$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BI875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BI875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BK$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BJ875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BJ$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BJ875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BJ875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BL$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BK875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BK$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BK875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BK875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BM$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BL875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BL$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BL875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BL875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BN$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BM875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BM$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BM875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BM875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BO$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BN875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BN$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BN875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BN875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BP$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BO875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BO$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BO875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BO875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BQ$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BP875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BP$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BP875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BP875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BR$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BQ875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BQ$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BQ875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BQ875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BS$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BR875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BR$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BR875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BR875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BT$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BS875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BS$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BS875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BS875))))","v":0},{"$f":"IF(OFFSET($G856, -$E862, $E863)=\"n/a\", 0, IF(OFFSET($G859, -$E862, $E863)=\"SL\",\nIF(OFFSET($G856, -$E862, $E863)+$E863>BU$5, IFERROR((OFFSET($G855, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))), 0), OFFSET($G855, -$E862, $E863)-SUM($G875:BT875)),\nIF(OFFSET($G857, -$E862, $E863)+$E863>BT$5, IFERROR(((OFFSET($G855, -$E862, $E863)-SUM($G875:BT875))*OFFSET($G858, -$E862, $E863)/(OFFSET($G856, -$E862, $E863))),0), OFFSET($G855, -$E862, $E863)-SUM($G875:BT875))))","v":0}]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E895)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>K$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:J895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>J$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:J895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:J895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>L$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:K895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>K$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:K895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:K895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>M$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:L895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>L$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:L895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:L895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>N$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:M895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>M$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:M895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:M895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>O$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:N895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>N$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:N895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:N895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>P$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:O895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>O$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:O895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:O895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>Q$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:P895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>P$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:P895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:P895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>R$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Q895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>Q$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:Q895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Q895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>S$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:R895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>R$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:R895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:R895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>T$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:S895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>S$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:S895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:S895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>U$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:T895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>T$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:T895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:T895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>V$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:U895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>U$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:U895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:U895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>W$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:V895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>V$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:V895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:V895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>X$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:W895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>W$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:W895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:W895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>Y$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:X895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>X$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:X895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:X895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>Z$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Y895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>Y$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:Y895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Y895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AA$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Z895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>Z$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:Z895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:Z895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AB$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AA895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AA$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AA895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AA895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AC$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AB895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AB$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AB895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AB895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AD$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AC895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AC$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AC895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AC895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AE$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AD895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AD$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AD895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AD895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AF$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AE895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AE$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AE895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AE895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AG$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AF895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AF$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AF895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AF895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AH$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AG895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AG$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AG895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AG895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AI$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AH895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AH$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AH895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AH895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AJ$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AI895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AI$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AI895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AI895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AK$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AJ895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AJ$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AJ895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AJ895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AL$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AK895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AK$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AK895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AK895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AM$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AL895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AL$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AL895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AL895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AN$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AM895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AM$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AM895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AM895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AO$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AN895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AN$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AN895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AN895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AP$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AO895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AO$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AO895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AO895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AQ$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AP895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AP$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AP895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AP895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AR$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AQ895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AQ$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AQ895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AQ895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AS$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AR895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AR$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AR895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AR895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AT$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AS895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AS$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AS895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AS895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AU$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AT895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AT$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AT895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AT895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AV$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AU895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AU$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AU895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AU895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AW$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AV895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AV$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AV895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AV895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AX$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AW895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AW$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AW895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AW895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AY$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AX895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AX$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AX895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AX895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>AZ$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AY895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AY$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AY895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AY895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BA$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AZ895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>AZ$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:AZ895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:AZ895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BB$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BA895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BA$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BA895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BA895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BC$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BB895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BB$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BB895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BB895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BD$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BC895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BC$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BC895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BC895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BE$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BD895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BD$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BD895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BD895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BF$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BE895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BE$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BE895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BE895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BG$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BF895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BF$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BF895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BF895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BH$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BG895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BG$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BG895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BG895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BI$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BH895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BH$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BH895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BH895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BJ$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BI895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BI$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BI895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BI895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BK$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BJ895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BJ$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BJ895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BJ895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BL$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BK895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BK$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BK895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BK895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BM$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BL895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BL$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BL895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BL895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BN$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BM895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BM$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BM895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BM895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BO$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BN895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BN$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BN895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BN895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BP$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BO895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BO$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BO895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BO895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BQ$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BP895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BP$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BP895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BP895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BR$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BQ895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BQ$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BQ895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BQ895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BS$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BR895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BR$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BR895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BR895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BT$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BS895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BS$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BS895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BS895))))","v":0},{"$f":"IF(OFFSET($G885, -$E895, $E895)=\"n/a\",0,IF(OFFSET($G892, -$E895, $E895)=\"SL\",\nIF(OFFSET($G885,-$E895,$E895)+$E895>BU$5,IFERROR((OFFSET($G884,-$E895,$E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BT895)),\nIF(OFFSET($G886,-$E895,$E895)+$E895>BT$5,IFERROR(((OFFSET($G884,-$E895,$E895)-SUM($G895:BT895))*OFFSET($G891, -$E895, $E895)/(OFFSET($G885,-$E895,$E895))),0),OFFSET($G884,-$E895,$E895)-SUM($G895:BT895))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E898)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>N$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:M910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>M$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:M910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:M910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>O$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:N910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>N$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:N910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:N910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>P$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:O910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>O$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:O910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:O910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>Q$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:P910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>P$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:P910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:P910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>R$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:Q910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>Q$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:Q910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:Q910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>S$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:R910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>R$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:R910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:R910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>T$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:S910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>S$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:S910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:S910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>U$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:T910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>T$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:T910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:T910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>V$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:U910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>U$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:U910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:U910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>W$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:V910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>V$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:V910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:V910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>X$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:W910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>W$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:W910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:W910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>Y$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:X910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>X$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:X910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:X910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>Z$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:Y910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>Y$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:Y910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:Y910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AA$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:Z910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>Z$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:Z910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:Z910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AB$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AA910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AA$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AA910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AA910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AC$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AB910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AB$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AB910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AB910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AD$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AC910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AC$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AC910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AC910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AE$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AD910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AD$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AD910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AD910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AF$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AE910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AE$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AE910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AE910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AG$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AF910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AF$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AF910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AF910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AH$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AG910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AG$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AG910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AG910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AI$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AH910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AH$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AH910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AH910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AJ$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AI910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AI$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AI910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AI910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AK$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AJ910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AJ$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AJ910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AJ910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AL$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AK910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AK$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AK910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AK910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AM$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AL910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AL$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AL910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AL910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AN$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AM910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AM$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AM910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AM910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AO$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AN910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AN$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AN910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AN910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AP$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AO910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AO$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AO910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AO910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AQ$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AP910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AP$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AP910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AP910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AR$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AQ910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AQ$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AQ910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AQ910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AS$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AR910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AR$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AR910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AR910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AT$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AS910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AS$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AS910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AS910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AU$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AT910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AT$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AT910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AT910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AV$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AU910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AU$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AU910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AU910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AW$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AV910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AV$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AV910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AV910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AX$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AW910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AW$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AW910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AW910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AY$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AX910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AX$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AX910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AX910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>AZ$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AY910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AY$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AY910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AY910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BA$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:AZ910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>AZ$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:AZ910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:AZ910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BB$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BA910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BA$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BA910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BA910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BC$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BB910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BB$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BB910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BB910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BD$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BC910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BC$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BC910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BC910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BE$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BD910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BD$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BD910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BD910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BF$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BE910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BE$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BE910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BE910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BG$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BF910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BF$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BF910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BF910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BH$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BG910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BG$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BG910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BG910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BI$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BH910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BH$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BH910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BH910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BJ$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BI910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BI$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BI910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BI910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BK$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BJ910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BJ$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BJ910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BJ910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BL$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BK910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BK$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BK910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BK910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BM$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BL910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BL$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BL910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BL910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BN$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BM910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BM$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BM910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BM910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BO$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BN910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BN$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BN910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BN910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BP$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BO910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BO$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BO910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BO910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BQ$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BP910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BP$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BP910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BP910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BR$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BQ910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BQ$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BQ910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BQ910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BS$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BR910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BR$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BR910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BR910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BT$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BS910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BS$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BS910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BS910))))","v":0},{"$f":"IF(OFFSET($G891, -$E897, $E898)=\"n/a\", 0, IF(OFFSET($G894, -$E897, $E898)=\"SL\",\nIF(OFFSET($G891, -$E897, $E898)+$E898>BU$5, IFERROR((OFFSET($G890, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))), 0), OFFSET($G890, -$E897, $E898)-SUM($G910:BT910)),\nIF(OFFSET($G892, -$E897, $E898)+$E898>BT$5, IFERROR(((OFFSET($G890, -$E897, $E898)-SUM($G910:BT910))*OFFSET($G893, -$E897, $E898)/(OFFSET($G891, -$E897, $E898))),0), OFFSET($G890, -$E897, $E898)-SUM($G910:BT910))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E919)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E919)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E919)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E919)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E919)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E919)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E919)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E919)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E919)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E919)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E919)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E919)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E919)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E919)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E919)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E919)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E919)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E919)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E919)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E919)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E919)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E932)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>J$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:I944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>I$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:I944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:I944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>K$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:J944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>J$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:J944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:J944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>L$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:K944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>K$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:K944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:K944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>M$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:L944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>L$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:L944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:L944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>N$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:M944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>M$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:M944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:M944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>O$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:N944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>N$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:N944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:N944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>P$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:O944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>O$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:O944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:O944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>Q$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:P944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>P$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:P944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:P944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>R$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:Q944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>Q$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:Q944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:Q944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>S$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:R944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>R$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:R944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:R944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>T$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:S944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>S$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:S944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:S944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>U$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:T944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>T$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:T944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:T944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>V$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:U944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>U$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:U944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:U944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>W$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:V944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>V$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:V944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:V944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>X$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:W944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>W$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:W944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:W944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>Y$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:X944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>X$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:X944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:X944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>Z$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:Y944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>Y$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:Y944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:Y944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AA$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:Z944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>Z$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:Z944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:Z944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AB$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AA944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AA$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AA944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AA944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AC$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AB944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AB$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AB944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AB944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AD$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AC944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AC$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AC944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AC944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AE$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AD944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AD$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AD944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AD944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AF$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AE944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AE$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AE944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AE944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AG$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AF944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AF$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AF944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AF944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AH$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AG944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AG$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AG944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AG944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AI$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AH944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AH$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AH944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AH944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AJ$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AI944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AI$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AI944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AI944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AK$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AJ944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AJ$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AJ944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AJ944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AL$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AK944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AK$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AK944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AK944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AM$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AL944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AL$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AL944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AL944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AN$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AM944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AM$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AM944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AM944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AO$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AN944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AN$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AN944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AN944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AP$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AO944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AO$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AO944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AO944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AQ$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AP944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AP$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AP944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AP944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AR$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AQ944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AQ$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AQ944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AQ944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AS$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AR944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AR$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AR944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AR944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AT$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AS944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AS$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AS944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AS944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AU$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AT944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AT$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AT944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AT944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AV$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AU944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AU$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AU944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AU944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AW$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AV944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AV$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AV944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AV944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AX$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AW944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AW$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AW944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AW944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AY$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AX944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AX$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AX944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AX944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>AZ$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AY944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AY$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AY944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AY944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BA$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:AZ944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>AZ$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:AZ944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:AZ944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BB$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BA944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BA$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BA944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BA944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BC$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BB944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BB$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BB944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BB944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BD$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BC944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BC$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BC944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BC944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BE$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BD944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BD$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BD944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BD944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BF$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BE944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BE$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BE944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BE944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BG$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BF944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BF$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BF944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BF944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BH$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BG944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BG$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BG944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BG944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BI$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BH944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BH$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BH944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BH944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BJ$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BI944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BI$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BI944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BI944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BK$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BJ944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BJ$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BJ944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BJ944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BL$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BK944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BK$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BK944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BK944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BM$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BL944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BL$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BL944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BL944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BN$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BM944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BM$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BM944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BM944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BO$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BN944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BN$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BN944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BN944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BP$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BO944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BO$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BO944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BO944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BQ$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BP944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BP$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BP944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BP944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BR$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BQ944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BQ$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BQ944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BQ944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BS$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BR944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BR$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BR944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BR944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BT$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BS944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BS$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BS944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BS944))))","v":0},{"$f":"IF(OFFSET($G925, -$E931, $E932)=\"n/a\", 0, IF(OFFSET($G928, -$E931, $E932)=\"SL\",\nIF(OFFSET($G925, -$E931, $E932)+$E932>BU$5, IFERROR((OFFSET($G924, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))), 0), OFFSET($G924, -$E931, $E932)-SUM($G944:BT944)),\nIF(OFFSET($G926, -$E931, $E932)+$E932>BT$5, IFERROR(((OFFSET($G924, -$E931, $E932)-SUM($G944:BT944))*OFFSET($G927, -$E931, $E932)/(OFFSET($G925, -$E931, $E932))),0), OFFSET($G924, -$E931, $E932)-SUM($G944:BT944))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E957)=0, G959, INDEX('TAB input'!H$233:H$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E957)=0, H959, INDEX('TAB input'!I$233:I$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E957)=0, I959, INDEX('TAB input'!J$233:J$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E957)=0, J959, INDEX('TAB input'!K$233:K$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E957)=0, K959, INDEX('TAB input'!L$233:L$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E957)=0, L959, INDEX('TAB input'!M$233:M$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E957)=0, M959, INDEX('TAB input'!N$233:N$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E957)=0, N959, INDEX('TAB input'!O$233:O$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E957)=0, O959, INDEX('TAB input'!P$233:P$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E957)=0, P959, INDEX('TAB input'!Q$233:Q$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E957)=0, Q959, INDEX('TAB input'!R$233:R$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E957)=0, R959, INDEX('TAB input'!S$233:S$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E957)=0, S959, INDEX('TAB input'!T$233:T$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E957)=0, T959, INDEX('TAB input'!U$233:U$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E957)=0, U959, INDEX('TAB input'!V$233:V$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E957)=0, V959, INDEX('TAB input'!W$233:W$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E957)=0, W959, INDEX('TAB input'!X$233:X$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E957)=0, X959, INDEX('TAB input'!Y$233:Y$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E957)=0, Y959, INDEX('TAB input'!Z$233:Z$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E957)=0, Z959, INDEX('TAB input'!AA$233:AA$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E957)=0, AA959, INDEX('TAB input'!AB$233:AB$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E957)=0, AB959, INDEX('TAB input'!AC$233:AC$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E957)=0, AC959, INDEX('TAB input'!AD$233:AD$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E957)=0, AD959, INDEX('TAB input'!AE$233:AE$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E957)=0, AE959, INDEX('TAB input'!AF$233:AF$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E957)=0, AF959, INDEX('TAB input'!AG$233:AG$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E957)=0, AG959, INDEX('TAB input'!AH$233:AH$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E957)=0, AH959, INDEX('TAB input'!AI$233:AI$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E957)=0, AI959, INDEX('TAB input'!AJ$233:AJ$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E957)=0, AJ959, INDEX('TAB input'!AK$233:AK$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E957)=0, AK959, INDEX('TAB input'!AL$233:AL$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E957)=0, AL959, INDEX('TAB input'!AM$233:AM$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E957)=0, AM959, INDEX('TAB input'!AN$233:AN$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E957)=0, AN959, INDEX('TAB input'!AO$233:AO$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E957)=0, AO959, INDEX('TAB input'!AP$233:AP$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E957)=0, AP959, INDEX('TAB input'!AQ$233:AQ$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E957)=0, AQ959, INDEX('TAB input'!AR$233:AR$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E957)=0, AR959, INDEX('TAB input'!AS$233:AS$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E957)=0, AS959, INDEX('TAB input'!AT$233:AT$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E957)=0, AT959, INDEX('TAB input'!AU$233:AU$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E957)=0, AU959, INDEX('TAB input'!AV$233:AV$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E957)=0, AV959, INDEX('TAB input'!AW$233:AW$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E957)=0, AW959, INDEX('TAB input'!AX$233:AX$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E957)=0, AX959, INDEX('TAB input'!AY$233:AY$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E957)=0, AY959, INDEX('TAB input'!AZ$233:AZ$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E957)=0, AZ959, INDEX('TAB input'!BA$233:BA$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E957)=0, BA959, INDEX('TAB input'!BB$233:BB$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E957)=0, BB959, INDEX('TAB input'!BC$233:BC$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E957)=0, BC959, INDEX('TAB input'!BD$233:BD$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E957)=0, BD959, INDEX('TAB input'!BE$233:BE$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E957)=0, BE959, INDEX('TAB input'!BF$233:BF$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E957)=0, BF959, INDEX('TAB input'!BG$233:BG$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E957)=0, BG959, INDEX('TAB input'!BH$233:BH$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E957)=0, BH959, INDEX('TAB input'!BI$233:BI$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E957)=0, BI959, INDEX('TAB input'!BJ$233:BJ$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E957)=0, BJ959, INDEX('TAB input'!BK$233:BK$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E957)=0, BK959, INDEX('TAB input'!BL$233:BL$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E957)=0, BL959, INDEX('TAB input'!BM$233:BM$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E957)=0, BM959, INDEX('TAB input'!BN$233:BN$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E957)=0, BN959, INDEX('TAB input'!BO$233:BO$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E957)=0, BO959, INDEX('TAB input'!BP$233:BP$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E957)=0, BP959, INDEX('TAB input'!BQ$233:BQ$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E957)=0, BQ959, INDEX('TAB input'!BR$233:BR$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E957)=0, BR959, INDEX('TAB input'!BS$233:BS$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E957)=0, BS959, INDEX('TAB input'!BT$233:BT$282, $E957))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E957)=0, BT959, INDEX('TAB input'!BU$233:BU$282, $E957))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E974)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>N$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:M974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>M$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:M974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:M974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>O$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:N974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>N$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:N974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:N974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>P$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:O974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>O$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:O974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:O974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>Q$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:P974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>P$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:P974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:P974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>R$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Q974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>Q$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:Q974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Q974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>S$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:R974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>R$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:R974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:R974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>T$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:S974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>S$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:S974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:S974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>U$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:T974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>T$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:T974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:T974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>V$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:U974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>U$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:U974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:U974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>W$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:V974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>V$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:V974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:V974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>X$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:W974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>W$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:W974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:W974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>Y$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:X974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>X$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:X974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:X974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>Z$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Y974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>Y$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:Y974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Y974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AA$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Z974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>Z$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:Z974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:Z974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AB$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AA974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AA$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AA974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AA974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AC$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AB974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AB$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AB974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AB974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AD$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AC974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AC$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AC974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AC974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AE$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AD974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AD$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AD974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AD974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AF$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AE974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AE$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AE974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AE974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AG$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AF974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AF$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AF974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AF974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AH$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AG974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AG$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AG974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AG974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AI$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AH974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AH$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AH974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AH974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AJ$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AI974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AI$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AI974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AI974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AK$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AJ974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AJ$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AJ974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AJ974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AL$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AK974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AK$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AK974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AK974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AM$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AL974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AL$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AL974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AL974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AN$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AM974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AM$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AM974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AM974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AO$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AN974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AN$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AN974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AN974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AP$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AO974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AO$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AO974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AO974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AQ$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AP974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AP$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AP974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AP974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AR$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AQ974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AQ$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AQ974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AQ974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AS$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AR974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AR$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AR974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AR974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AT$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AS974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AS$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AS974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AS974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AU$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AT974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AT$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AT974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AT974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AV$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AU974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AU$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AU974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AU974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AW$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AV974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AV$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AV974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AV974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AX$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AW974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AW$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AW974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AW974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AY$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AX974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AX$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AX974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AX974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>AZ$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AY974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AY$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AY974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AY974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BA$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AZ974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>AZ$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:AZ974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:AZ974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BB$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BA974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BA$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BA974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BA974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BC$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BB974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BB$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BB974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BB974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BD$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BC974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BC$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BC974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BC974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BE$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BD974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BD$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BD974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BD974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BF$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BE974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BE$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BE974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BE974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BG$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BF974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BF$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BF974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BF974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BH$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BG974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BG$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BG974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BG974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BI$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BH974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BH$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BH974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BH974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BJ$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BI974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BI$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BI974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BI974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BK$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BJ974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BJ$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BJ974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BJ974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BL$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BK974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BK$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BK974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BK974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BM$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BL974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BL$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BL974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BL974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BN$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BM974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BM$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BM974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BM974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BO$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BN974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BN$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BN974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BN974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BP$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BO974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BO$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BO974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BO974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BQ$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BP974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BP$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BP974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BP974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BR$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BQ974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BQ$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BQ974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BQ974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BS$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BR974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BR$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BR974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BR974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BT$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BS974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BS$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BS974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BS974))))","v":0},{"$f":"IF(OFFSET($G964, -$E974, $E974)=\"n/a\",0,IF(OFFSET($G971, -$E974, $E974)=\"SL\",\nIF(OFFSET($G964,-$E974,$E974)+$E974>BU$5,IFERROR((OFFSET($G963,-$E974,$E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BT974)),\nIF(OFFSET($G965,-$E974,$E974)+$E974>BT$5,IFERROR(((OFFSET($G963,-$E974,$E974)-SUM($G974:BT974))*OFFSET($G970, -$E974, $E974)/(OFFSET($G964,-$E974,$E974))),0),OFFSET($G963,-$E974,$E974)-SUM($G974:BT974))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E995)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E995)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E995)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E995)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E995)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E995)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E995)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E995)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E995)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E995)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E995)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E995)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E995)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E995)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E995)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E995)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E995)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E995)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E995)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E995)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E995)","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1012)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>N$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:M1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>M$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:M1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:M1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>O$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:N1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>N$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:N1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:N1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>P$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:O1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>O$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:O1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:O1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>Q$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:P1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>P$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:P1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:P1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>R$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Q1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>Q$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Q1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Q1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>S$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:R1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>R$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:R1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:R1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>T$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:S1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>S$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:S1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:S1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>U$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:T1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>T$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:T1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:T1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>V$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:U1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>U$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:U1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:U1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>W$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:V1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>V$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:V1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:V1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>X$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:W1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>W$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:W1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:W1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>Y$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:X1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>X$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:X1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:X1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>Z$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Y1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>Y$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Y1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Y1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AA$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Z1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>Z$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Z1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:Z1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AB$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AA1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AA$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AA1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AA1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AC$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AB1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AB$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AB1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AB1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AD$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AC1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AC$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AC1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AC1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AE$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AD1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AD$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AD1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AD1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AF$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AE1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AE$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AE1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AE1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AG$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AF1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AF$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AF1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AF1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AH$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AG1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AG$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AG1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AG1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AI$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AH1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AH$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AH1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AH1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AJ$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AI1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AI$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AI1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AI1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AK$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AJ1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AJ$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AJ1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AJ1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AL$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AK1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AK$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AK1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AK1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AM$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AL1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AL$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AL1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AL1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AN$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AM1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AM$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AM1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AM1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AO$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AN1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AN$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AN1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AN1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AP$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AO1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AO$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AO1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AO1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AQ$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AP1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AP$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AP1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AP1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AR$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AQ1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AQ$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AQ1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AQ1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AS$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AR1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AR$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AR1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AR1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AT$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AS1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AS$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AS1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AS1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AU$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AT1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AT$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AT1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AT1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AV$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AU1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AU$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AU1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AU1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AW$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AV1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AV$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AV1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AV1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AX$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AW1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AW$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AW1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AW1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AY$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AX1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AX$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AX1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AX1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>AZ$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AY1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AY$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AY1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AY1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BA$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AZ1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>AZ$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AZ1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:AZ1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BB$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BA1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BA$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BA1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BA1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BC$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BB1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BB$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BB1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BB1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BD$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BC1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BC$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BC1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BC1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BE$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BD1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BD$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BD1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BD1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BF$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BE1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BE$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BE1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BE1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BG$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BF1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BF$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BF1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BF1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BH$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BG1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BG$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BG1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BG1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BI$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BH1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BH$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BH1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BH1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BJ$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BI1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BI$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BI1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BI1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BK$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BJ1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BJ$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BJ1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BJ1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BL$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BK1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BK$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BK1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BK1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BM$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BL1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BL$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BL1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BL1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BN$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BM1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BM$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BM1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BM1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BO$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BN1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BN$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BN1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BN1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BP$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BO1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BO$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BO1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BO1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BQ$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BP1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BP$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BP1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BP1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BR$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BQ1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BQ$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BQ1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BQ1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BS$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BR1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BR$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BR1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BR1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BT$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BS1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BS$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BS1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BS1012))))","v":0},{"$f":"IF(OFFSET($G1002, -$E1012, $E1012)=\"n/a\",0,IF(OFFSET($G1009, -$E1012, $E1012)=\"SL\",\nIF(OFFSET($G1002,-$E1012,$E1012)+$E1012>BU$5,IFERROR((OFFSET($G1001,-$E1012,$E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BT1012)),\nIF(OFFSET($G1003,-$E1012,$E1012)+$E1012>BT$5,IFERROR(((OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BT1012))*OFFSET($G1008, -$E1012, $E1012)/(OFFSET($G1002,-$E1012,$E1012))),0),OFFSET($G1001,-$E1012,$E1012)-SUM($G1012:BT1012))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1015)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>Q$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:P1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>P$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:P1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:P1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>R$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Q1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>Q$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Q1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Q1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>S$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:R1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>R$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:R1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:R1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>T$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:S1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>S$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:S1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:S1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>U$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:T1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>T$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:T1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:T1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>V$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:U1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>U$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:U1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:U1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>W$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:V1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>V$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:V1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:V1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>X$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:W1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>W$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:W1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:W1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>Y$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:X1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>X$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:X1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:X1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>Z$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Y1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>Y$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Y1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Y1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AA$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Z1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>Z$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Z1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:Z1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AB$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AA1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AA$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AA1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AA1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AC$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AB1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AB$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AB1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AB1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AD$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AC1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AC$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AC1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AC1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AE$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AD1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AD$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AD1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AD1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AF$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AE1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AE$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AE1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AE1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AG$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AF1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AF$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AF1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AF1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AH$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AG1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AG$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AG1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AG1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AI$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AH1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AH$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AH1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AH1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AJ$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AI1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AI$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AI1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AI1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AK$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AJ1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AJ$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AJ1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AJ1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AL$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AK1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AK$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AK1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AK1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AM$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AL1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AL$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AL1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AL1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AN$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AM1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AM$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AM1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AM1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AO$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AN1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AN$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AN1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AN1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AP$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AO1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AO$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AO1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AO1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AQ$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AP1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AP$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AP1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AP1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AR$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AQ1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AQ$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AQ1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AQ1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AS$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AR1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AR$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AR1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AR1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AT$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AS1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AS$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AS1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AS1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AU$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AT1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AT$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AT1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AT1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AV$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AU1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AU$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AU1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AU1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AW$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AV1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AV$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AV1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AV1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AX$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AW1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AW$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AW1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AW1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AY$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AX1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AX$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AX1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AX1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>AZ$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AY1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AY$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AY1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AY1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BA$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AZ1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>AZ$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AZ1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:AZ1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BB$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BA1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BA$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BA1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BA1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BC$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BB1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BB$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BB1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BB1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BD$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BC1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BC$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BC1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BC1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BE$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BD1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BD$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BD1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BD1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BF$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BE1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BE$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BE1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BE1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BG$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BF1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BF$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BF1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BF1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BH$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BG1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BG$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BG1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BG1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BI$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BH1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BH$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BH1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BH1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BJ$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BI1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BI$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BI1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BI1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BK$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BJ1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BJ$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BJ1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BJ1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BL$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BK1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BK$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BK1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BK1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BM$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BL1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BL$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BL1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BL1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BN$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BM1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BM$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BM1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BM1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BO$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BN1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BN$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BN1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BN1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BP$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BO1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BO$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BO1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BO1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BQ$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BP1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BP$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BP1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BP1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BR$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BQ1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BQ$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BQ1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BQ1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BS$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BR1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BR$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BR1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BR1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BT$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BS1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BS$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BS1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BS1027))))","v":0},{"$f":"IF(OFFSET($G1008, -$E1014, $E1015)=\"n/a\", 0, IF(OFFSET($G1011, -$E1014, $E1015)=\"SL\",\nIF(OFFSET($G1008, -$E1014, $E1015)+$E1015>BU$5, IFERROR((OFFSET($G1007, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))), 0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BT1027)),\nIF(OFFSET($G1009, -$E1014, $E1015)+$E1015>BT$5, IFERROR(((OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BT1027))*OFFSET($G1010, -$E1014, $E1015)/(OFFSET($G1008, -$E1014, $E1015))),0), OFFSET($G1007, -$E1014, $E1015)-SUM($G1027:BT1027))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1049)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>M$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:L1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>L$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:L1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:L1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>N$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:M1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>M$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:M1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:M1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>O$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:N1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>N$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:N1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:N1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>P$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:O1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>O$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:O1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:O1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>Q$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:P1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>P$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:P1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:P1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>R$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Q1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>Q$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Q1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Q1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>S$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:R1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>R$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:R1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:R1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>T$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:S1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>S$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:S1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:S1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>U$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:T1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>T$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:T1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:T1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>V$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:U1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>U$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:U1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:U1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>W$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:V1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>V$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:V1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:V1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>X$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:W1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>W$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:W1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:W1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>Y$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:X1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>X$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:X1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:X1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>Z$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Y1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>Y$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Y1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Y1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AA$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Z1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>Z$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Z1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:Z1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AB$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AA1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AA$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AA1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AA1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AC$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AB1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AB$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AB1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AB1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AD$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AC1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AC$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AC1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AC1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AE$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AD1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AD$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AD1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AD1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AF$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AE1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AE$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AE1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AE1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AG$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AF1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AF$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AF1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AF1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AH$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AG1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AG$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AG1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AG1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AI$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AH1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AH$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AH1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AH1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AJ$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AI1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AI$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AI1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AI1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AK$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AJ1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AJ$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AJ1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AJ1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AL$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AK1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AK$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AK1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AK1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AM$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AL1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AL$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AL1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AL1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AN$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AM1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AM$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AM1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AM1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AO$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AN1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AN$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AN1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AN1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AP$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AO1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AO$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AO1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AO1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AQ$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AP1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AP$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AP1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AP1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AR$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AQ1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AQ$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AQ1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AQ1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AS$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AR1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AR$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AR1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AR1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AT$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AS1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AS$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AS1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AS1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AU$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AT1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AT$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AT1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AT1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AV$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AU1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AU$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AU1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AU1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AW$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AV1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AV$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AV1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AV1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AX$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AW1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AW$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AW1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AW1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AY$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AX1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AX$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AX1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AX1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>AZ$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AY1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AY$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AY1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AY1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BA$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AZ1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>AZ$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AZ1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:AZ1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BB$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BA1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BA$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BA1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BA1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BC$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BB1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BB$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BB1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BB1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BD$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BC1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BC$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BC1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BC1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BE$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BD1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BD$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BD1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BD1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BF$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BE1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BE$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BE1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BE1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BG$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BF1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BF$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BF1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BF1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BH$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BG1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BG$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BG1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BG1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BI$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BH1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BH$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BH1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BH1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BJ$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BI1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BI$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BI1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BI1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BK$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BJ1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BJ$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BJ1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BJ1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BL$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BK1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BK$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BK1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BK1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BM$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BL1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BL$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BL1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BL1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BN$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BM1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BM$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BM1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BM1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BO$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BN1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BN$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BN1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BN1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BP$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BO1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BO$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BO1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BO1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BQ$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BP1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BP$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BP1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BP1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BR$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BQ1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BQ$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BQ1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BQ1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BS$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BR1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BR$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BR1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BR1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BT$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BS1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BS$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BS1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BS1061))))","v":0},{"$f":"IF(OFFSET($G1042, -$E1048, $E1049)=\"n/a\", 0, IF(OFFSET($G1045, -$E1048, $E1049)=\"SL\",\nIF(OFFSET($G1042, -$E1048, $E1049)+$E1049>BU$5, IFERROR((OFFSET($G1041, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))), 0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BT1061)),\nIF(OFFSET($G1043, -$E1048, $E1049)+$E1049>BT$5, IFERROR(((OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BT1061))*OFFSET($G1044, -$E1048, $E1049)/(OFFSET($G1042, -$E1048, $E1049))),0), OFFSET($G1041, -$E1048, $E1049)-SUM($G1061:BT1061))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1050)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>N$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:M1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>M$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:M1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:M1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>O$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:N1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>N$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:N1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:N1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>P$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:O1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>O$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:O1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:O1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>Q$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:P1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>P$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:P1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:P1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>R$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Q1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>Q$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Q1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Q1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>S$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:R1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>R$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:R1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:R1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>T$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:S1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>S$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:S1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:S1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>U$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:T1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>T$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:T1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:T1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>V$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:U1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>U$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:U1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:U1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>W$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:V1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>V$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:V1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:V1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>X$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:W1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>W$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:W1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:W1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>Y$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:X1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>X$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:X1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:X1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>Z$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Y1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>Y$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Y1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Y1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AA$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Z1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>Z$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Z1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:Z1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AB$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AA1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AA$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AA1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AA1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AC$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AB1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AB$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AB1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AB1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AD$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AC1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AC$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AC1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AC1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AE$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AD1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AD$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AD1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AD1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AF$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AE1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AE$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AE1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AE1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AG$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AF1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AF$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AF1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AF1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AH$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AG1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AG$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AG1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AG1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AI$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AH1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AH$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AH1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AH1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AJ$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AI1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AI$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AI1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AI1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AK$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AJ1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AJ$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AJ1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AJ1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AL$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AK1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AK$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AK1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AK1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AM$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AL1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AL$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AL1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AL1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AN$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AM1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AM$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AM1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AM1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AO$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AN1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AN$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AN1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AN1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AP$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AO1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AO$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AO1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AO1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AQ$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AP1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AP$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AP1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AP1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AR$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AQ1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AQ$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AQ1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AQ1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AS$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AR1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AR$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AR1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AR1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AT$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AS1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AS$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AS1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AS1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AU$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AT1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AT$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AT1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AT1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AV$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AU1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AU$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AU1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AU1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AW$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AV1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AV$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AV1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AV1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AX$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AW1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AW$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AW1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AW1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AY$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AX1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AX$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AX1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AX1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>AZ$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AY1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AY$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AY1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AY1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BA$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AZ1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>AZ$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AZ1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:AZ1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BB$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BA1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BA$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BA1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BA1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BC$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BB1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BB$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BB1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BB1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BD$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BC1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BC$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BC1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BC1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BE$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BD1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BD$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BD1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BD1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BF$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BE1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BE$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BE1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BE1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BG$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BF1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BF$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BF1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BF1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BH$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BG1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BG$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BG1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BG1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BI$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BH1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BH$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BH1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BH1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BJ$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BI1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BI$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BI1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BI1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BK$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BJ1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BJ$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BJ1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BJ1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BL$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BK1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BK$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BK1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BK1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BM$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BL1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BL$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BL1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BL1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BN$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BM1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BM$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BM1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BM1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BO$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BN1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BN$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BN1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BN1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BP$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BO1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BO$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BO1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BO1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BQ$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BP1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BP$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BP1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BP1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BR$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BQ1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BQ$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BQ1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BQ1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BS$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BR1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BR$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BR1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BR1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BT$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BS1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BS$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BS1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BS1062))))","v":0},{"$f":"IF(OFFSET($G1043, -$E1049, $E1050)=\"n/a\", 0, IF(OFFSET($G1046, -$E1049, $E1050)=\"SL\",\nIF(OFFSET($G1043, -$E1049, $E1050)+$E1050>BU$5, IFERROR((OFFSET($G1042, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))), 0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BT1062)),\nIF(OFFSET($G1044, -$E1049, $E1050)+$E1050>BT$5, IFERROR(((OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BT1062))*OFFSET($G1045, -$E1049, $E1050)/(OFFSET($G1043, -$E1049, $E1050))),0), OFFSET($G1042, -$E1049, $E1050)-SUM($G1062:BT1062))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1084)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>J$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:I1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>I$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:I1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:I1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>K$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:J1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>J$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:J1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:J1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>L$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:K1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>K$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:K1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:K1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>M$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:L1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>L$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:L1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:L1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>N$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:M1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>M$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:M1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:M1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>O$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:N1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>N$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:N1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:N1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>P$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:O1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>O$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:O1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:O1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Q$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:P1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>P$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:P1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:P1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>R$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Q1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Q$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Q1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Q1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>S$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:R1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>R$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:R1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:R1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>T$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:S1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>S$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:S1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:S1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>U$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:T1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>T$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:T1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:T1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>V$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:U1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>U$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:U1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:U1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>W$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:V1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>V$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:V1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:V1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>X$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:W1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>W$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:W1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:W1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Y$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:X1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>X$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:X1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:X1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Z$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Y1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Y$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Y1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Y1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Z1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Z$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Z1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:Z1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AA1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AA1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AA1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AB1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AB1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AB1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AC1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AC1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AC1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AD1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AD1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AD1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AE1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AE1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AE1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AF1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AF1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AF1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AG1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AG1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AG1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AH1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AH1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AH1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AI1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AI1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AI1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AJ1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AJ1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AJ1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AK1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AK1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AK1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AL1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AL1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AL1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AM1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AM1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AM1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AN1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AN1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AN1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AO1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AO1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AO1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AP1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AP1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AP1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AQ1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AQ1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AQ1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AR1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AR1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AR1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AS1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AS1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AS1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AT1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AT1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AT1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AU1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AU1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AU1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AV1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AV1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AV1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AW1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AW1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AW1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AX1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AX1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AX1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AY1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AY1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AY1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AZ1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AZ1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:AZ1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BA1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BA1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BA1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BB1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BB1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BB1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BC1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BC1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BC1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BD1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BD1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BD1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BE1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BE1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BE1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BF1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BF1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BF1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BG1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BG1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BG1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BH1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BH1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BH1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BI1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BI1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BI1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BJ1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BJ1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BJ1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BK1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BK1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BK1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BL1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BL1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BL1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BM1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BM1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BM1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BN1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BN1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BN1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BO1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BO1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BO1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BP1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BP1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BP1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BQ1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BQ1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BQ1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BR1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BR1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BR1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BS1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BS1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BS1096))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BT1096)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BT1096))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1096:BT1096))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1109)=0, G1111, INDEX('TAB input'!H$233:H$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1109)=0, H1111, INDEX('TAB input'!I$233:I$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1109)=0, I1111, INDEX('TAB input'!J$233:J$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1109)=0, J1111, INDEX('TAB input'!K$233:K$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1109)=0, K1111, INDEX('TAB input'!L$233:L$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1109)=0, L1111, INDEX('TAB input'!M$233:M$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1109)=0, M1111, INDEX('TAB input'!N$233:N$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1109)=0, N1111, INDEX('TAB input'!O$233:O$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1109)=0, O1111, INDEX('TAB input'!P$233:P$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1109)=0, P1111, INDEX('TAB input'!Q$233:Q$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1109)=0, Q1111, INDEX('TAB input'!R$233:R$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1109)=0, R1111, INDEX('TAB input'!S$233:S$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1109)=0, S1111, INDEX('TAB input'!T$233:T$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1109)=0, T1111, INDEX('TAB input'!U$233:U$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1109)=0, U1111, INDEX('TAB input'!V$233:V$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1109)=0, V1111, INDEX('TAB input'!W$233:W$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1109)=0, W1111, INDEX('TAB input'!X$233:X$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1109)=0, X1111, INDEX('TAB input'!Y$233:Y$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1109)=0, Y1111, INDEX('TAB input'!Z$233:Z$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1109)=0, Z1111, INDEX('TAB input'!AA$233:AA$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1109)=0, AA1111, INDEX('TAB input'!AB$233:AB$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1109)=0, AB1111, INDEX('TAB input'!AC$233:AC$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1109)=0, AC1111, INDEX('TAB input'!AD$233:AD$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1109)=0, AD1111, INDEX('TAB input'!AE$233:AE$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1109)=0, AE1111, INDEX('TAB input'!AF$233:AF$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1109)=0, AF1111, INDEX('TAB input'!AG$233:AG$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1109)=0, AG1111, INDEX('TAB input'!AH$233:AH$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1109)=0, AH1111, INDEX('TAB input'!AI$233:AI$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1109)=0, AI1111, INDEX('TAB input'!AJ$233:AJ$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1109)=0, AJ1111, INDEX('TAB input'!AK$233:AK$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1109)=0, AK1111, INDEX('TAB input'!AL$233:AL$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1109)=0, AL1111, INDEX('TAB input'!AM$233:AM$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1109)=0, AM1111, INDEX('TAB input'!AN$233:AN$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1109)=0, AN1111, INDEX('TAB input'!AO$233:AO$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1109)=0, AO1111, INDEX('TAB input'!AP$233:AP$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1109)=0, AP1111, INDEX('TAB input'!AQ$233:AQ$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1109)=0, AQ1111, INDEX('TAB input'!AR$233:AR$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1109)=0, AR1111, INDEX('TAB input'!AS$233:AS$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1109)=0, AS1111, INDEX('TAB input'!AT$233:AT$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1109)=0, AT1111, INDEX('TAB input'!AU$233:AU$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1109)=0, AU1111, INDEX('TAB input'!AV$233:AV$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1109)=0, AV1111, INDEX('TAB input'!AW$233:AW$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1109)=0, AW1111, INDEX('TAB input'!AX$233:AX$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1109)=0, AX1111, INDEX('TAB input'!AY$233:AY$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1109)=0, AY1111, INDEX('TAB input'!AZ$233:AZ$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1109)=0, AZ1111, INDEX('TAB input'!BA$233:BA$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1109)=0, BA1111, INDEX('TAB input'!BB$233:BB$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1109)=0, BB1111, INDEX('TAB input'!BC$233:BC$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1109)=0, BC1111, INDEX('TAB input'!BD$233:BD$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1109)=0, BD1111, INDEX('TAB input'!BE$233:BE$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1109)=0, BE1111, INDEX('TAB input'!BF$233:BF$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1109)=0, BF1111, INDEX('TAB input'!BG$233:BG$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1109)=0, BG1111, INDEX('TAB input'!BH$233:BH$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1109)=0, BH1111, INDEX('TAB input'!BI$233:BI$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1109)=0, BI1111, INDEX('TAB input'!BJ$233:BJ$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1109)=0, BJ1111, INDEX('TAB input'!BK$233:BK$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1109)=0, BK1111, INDEX('TAB input'!BL$233:BL$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1109)=0, BL1111, INDEX('TAB input'!BM$233:BM$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1109)=0, BM1111, INDEX('TAB input'!BN$233:BN$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1109)=0, BN1111, INDEX('TAB input'!BO$233:BO$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1109)=0, BO1111, INDEX('TAB input'!BP$233:BP$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1109)=0, BP1111, INDEX('TAB input'!BQ$233:BQ$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1109)=0, BQ1111, INDEX('TAB input'!BR$233:BR$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1109)=0, BR1111, INDEX('TAB input'!BS$233:BS$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1109)=0, BS1111, INDEX('TAB input'!BT$233:BT$282, $E1109))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1109)=0, BT1111, INDEX('TAB input'!BU$233:BU$282, $E1109))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1130)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>R$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Q1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>Q$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Q1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Q1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>S$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:R1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>R$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:R1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:R1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>T$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:S1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>S$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:S1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:S1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>U$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:T1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>T$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:T1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:T1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>V$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:U1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>U$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:U1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:U1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>W$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:V1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>V$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:V1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:V1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>X$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:W1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>W$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:W1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:W1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>Y$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:X1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>X$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:X1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:X1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>Z$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Y1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>Y$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Y1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Y1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AA$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Z1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>Z$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Z1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:Z1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AB$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AA1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AA$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AA1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AA1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AC$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AB1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AB$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AB1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AB1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AD$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AC1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AC$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AC1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AC1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AE$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AD1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AD$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AD1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AD1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AF$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AE1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AE$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AE1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AE1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AG$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AF1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AF$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AF1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AF1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AH$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AG1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AG$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AG1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AG1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AI$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AH1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AH$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AH1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AH1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AJ$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AI1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AI$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AI1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AI1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AK$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AJ1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AJ$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AJ1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AJ1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AL$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AK1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AK$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AK1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AK1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AM$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AL1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AL$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AL1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AL1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AN$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AM1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AM$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AM1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AM1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AO$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AN1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AN$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AN1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AN1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AP$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AO1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AO$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AO1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AO1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AQ$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AP1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AP$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AP1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AP1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AR$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AQ1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AQ$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AQ1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AQ1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AS$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AR1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AR$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AR1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AR1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AT$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AS1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AS$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AS1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AS1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AU$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AT1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AT$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AT1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AT1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AV$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AU1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AU$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AU1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AU1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AW$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AV1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AV$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AV1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AV1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AX$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AW1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AW$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AW1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AW1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AY$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AX1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AX$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AX1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AX1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>AZ$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AY1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AY$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AY1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AY1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BA$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AZ1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>AZ$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AZ1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:AZ1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BB$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BA1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BA$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BA1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BA1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BC$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BB1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BB$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BB1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BB1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BD$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BC1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BC$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BC1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BC1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BE$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BD1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BD$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BD1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BD1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BF$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BE1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BE$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BE1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BE1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BG$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BF1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BF$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BF1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BF1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BH$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BG1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BG$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BG1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BG1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BI$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BH1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BH$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BH1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BH1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BJ$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BI1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BI$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BI1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BI1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BK$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BJ1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BJ$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BJ1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BJ1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BL$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BK1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BK$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BK1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BK1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BM$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BL1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BL$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BL1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BL1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BN$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BM1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BM$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BM1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BM1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BO$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BN1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BN$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BN1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BN1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BP$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BO1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BO$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BO1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BO1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BQ$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BP1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BP$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BP1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BP1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BR$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BQ1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BQ$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BQ1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BQ1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BS$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BR1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BR$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BR1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BR1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BT$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BS1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BS$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BS1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BS1130))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1130, $E1130)=\"n/a\",0,IF(OFFSET($G1127, -$E1130, $E1130)=\"SL\",\nIF(OFFSET($G1120,-$E1130,$E1130)+$E1130>BU$5,IFERROR((OFFSET($G1119,-$E1130,$E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BT1130)),\nIF(OFFSET($G1121,-$E1130,$E1130)+$E1130>BT$5,IFERROR(((OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BT1130))*OFFSET($G1126, -$E1130, $E1130)/(OFFSET($G1120,-$E1130,$E1130))),0),OFFSET($G1119,-$E1130,$E1130)-SUM($G1130:BT1130))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1147","v":"Asset class 31"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1147, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1165)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>O$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:N1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>N$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:N1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:N1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>P$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:O1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>O$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:O1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:O1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>Q$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:P1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>P$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:P1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:P1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>R$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Q1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>Q$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Q1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Q1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>S$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:R1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>R$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:R1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:R1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>T$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:S1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>S$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:S1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:S1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>U$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:T1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>T$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:T1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:T1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>V$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:U1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>U$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:U1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:U1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>W$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:V1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>V$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:V1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:V1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>X$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:W1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>W$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:W1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:W1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>Y$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:X1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>X$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:X1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:X1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>Z$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Y1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>Y$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Y1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Y1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AA$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Z1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>Z$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Z1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:Z1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AB$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AA1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AA$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AA1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AA1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AC$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AB1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AB$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AB1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AB1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AD$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AC1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AC$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AC1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AC1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AE$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AD1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AD$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AD1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AD1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AF$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AE1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AE$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AE1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AE1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AG$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AF1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AF$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AF1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AF1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AH$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AG1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AG$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AG1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AG1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AI$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AH1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AH$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AH1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AH1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AJ$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AI1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AI$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AI1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AI1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AK$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AJ1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AJ$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AJ1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AJ1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AL$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AK1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AK$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AK1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AK1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AM$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AL1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AL$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AL1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AL1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AN$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AM1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AM$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AM1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AM1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AO$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AN1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AN$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AN1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AN1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AP$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AO1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AO$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AO1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AO1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AQ$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AP1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AP$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AP1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AP1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AR$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AQ1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AQ$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AQ1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AQ1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AS$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AR1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AR$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AR1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AR1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AT$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AS1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AS$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AS1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AS1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AU$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AT1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AT$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AT1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AT1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AV$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AU1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AU$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AU1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AU1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AW$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AV1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AV$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AV1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AV1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AX$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AW1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AW$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AW1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AW1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AY$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AX1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AX$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AX1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AX1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>AZ$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AY1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AY$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AY1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AY1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BA$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AZ1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>AZ$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AZ1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:AZ1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BB$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BA1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BA$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BA1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BA1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BC$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BB1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BB$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BB1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BB1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BD$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BC1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BC$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BC1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BC1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BE$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BD1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BD$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BD1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BD1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BF$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BE1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BE$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BE1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BE1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BG$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BF1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BF$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BF1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BF1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BH$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BG1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BG$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BG1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BG1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BI$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BH1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BH$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BH1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BH1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BJ$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BI1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BI$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BI1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BI1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BK$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BJ1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BJ$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BJ1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BJ1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BL$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BK1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BK$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BK1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BK1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BM$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BL1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BL$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BL1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BL1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BN$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BM1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BM$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BM1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BM1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BO$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BN1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BN$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BN1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BN1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BP$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BO1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BO$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BO1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BO1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BQ$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BP1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BP$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BP1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BP1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BR$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BQ1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BQ$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BQ1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BQ1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BS$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BR1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BR$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BR1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BR1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BT$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BS1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BS$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BS1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BS1165))))","v":0},{"$f":"IF(OFFSET($G1155, -$E1165, $E1165)=\"n/a\",0,IF(OFFSET($G1162, -$E1165, $E1165)=\"SL\",\nIF(OFFSET($G1155,-$E1165,$E1165)+$E1165>BU$5,IFERROR((OFFSET($G1154,-$E1165,$E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BT1165)),\nIF(OFFSET($G1156,-$E1165,$E1165)+$E1165>BT$5,IFERROR(((OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BT1165))*OFFSET($G1161, -$E1165, $E1165)/(OFFSET($G1155,-$E1165,$E1165))),0),OFFSET($G1154,-$E1165,$E1165)-SUM($G1165:BT1165))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1168)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>R$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Q1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Q$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Q1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Q1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>S$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:R1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>R$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:R1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:R1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>T$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:S1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>S$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:S1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:S1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>U$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:T1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>T$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:T1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:T1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>V$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:U1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>U$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:U1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:U1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>W$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:V1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>V$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:V1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:V1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>X$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:W1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>W$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:W1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:W1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>Y$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:X1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>X$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:X1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:X1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>Z$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Y1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Y$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Y1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Y1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AA$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Z1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Z$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Z1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:Z1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AB$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AA1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AA$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AA1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AA1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AC$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AB1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AB$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AB1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AB1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AD$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AC1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AC$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AC1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AC1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AE$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AD1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AD$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AD1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AD1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AF$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AE1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AE$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AE1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AE1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AG$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AF1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AF$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AF1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AF1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AH$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AG1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AG$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AG1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AG1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AI$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AH1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AH$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AH1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AH1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AJ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AI1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AI$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AI1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AI1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AK$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AJ1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AJ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AJ1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AJ1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AL$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AK1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AK$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AK1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AK1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AM$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AL1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AL$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AL1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AL1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AN$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AM1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AM$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AM1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AM1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AO$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AN1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AN$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AN1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AN1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AP$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AO1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AO$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AO1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AO1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AQ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AP1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AP$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AP1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AP1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AR$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AQ1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AQ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AQ1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AQ1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AS$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AR1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AR$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AR1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AR1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AT$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AS1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AS$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AS1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AS1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AU$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AT1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AT$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AT1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AT1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AV$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AU1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AU$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AU1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AU1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AW$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AV1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AV$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AV1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AV1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AX$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AW1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AW$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AW1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AW1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AY$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AX1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AX$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AX1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AX1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AZ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AY1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AY$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AY1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AY1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BA$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AZ1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AZ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AZ1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:AZ1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BB$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BA1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BA$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BA1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BA1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BC$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BB1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BB$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BB1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BB1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BD$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BC1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BC$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BC1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BC1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BE$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BD1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BD$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BD1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BD1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BF$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BE1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BE$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BE1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BE1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BG$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BF1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BF$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BF1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BF1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BH$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BG1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BG$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BG1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BG1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BI$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BH1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BH$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BH1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BH1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BJ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BI1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BI$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BI1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BI1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BK$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BJ1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BJ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BJ1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BJ1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BL$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BK1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BK$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BK1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BK1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BM$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BL1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BL$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BL1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BL1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BN$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BM1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BM$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BM1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BM1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BO$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BN1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BN$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BN1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BN1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BP$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BO1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BO$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BO1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BO1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BQ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BP1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BP$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BP1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BP1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BR$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BQ1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BQ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BQ1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BQ1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BS$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BR1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BR$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BR1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BR1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BT$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BS1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BS$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BS1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BS1180))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BU$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BT1180)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BT$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BT1180))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1180:BT1180))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1199)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>K$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:J1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>J$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:J1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:J1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>L$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:K1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>K$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:K1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:K1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>M$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:L1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>L$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:L1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:L1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>N$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:M1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>M$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:M1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:M1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>O$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:N1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>N$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:N1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:N1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>P$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:O1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>O$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:O1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:O1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>Q$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:P1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>P$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:P1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:P1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>R$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Q1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>Q$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Q1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Q1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>S$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:R1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>R$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:R1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:R1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>T$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:S1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>S$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:S1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:S1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>U$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:T1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>T$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:T1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:T1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>V$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:U1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>U$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:U1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:U1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>W$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:V1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>V$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:V1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:V1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>X$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:W1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>W$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:W1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:W1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>Y$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:X1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>X$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:X1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:X1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>Z$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Y1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>Y$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Y1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Y1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AA$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Z1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>Z$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Z1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:Z1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AB$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AA1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AA$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AA1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AA1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AC$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AB1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AB$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AB1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AB1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AD$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AC1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AC$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AC1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AC1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AE$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AD1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AD$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AD1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AD1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AF$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AE1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AE$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AE1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AE1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AG$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AF1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AF$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AF1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AF1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AH$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AG1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AG$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AG1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AG1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AI$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AH1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AH$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AH1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AH1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AJ$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AI1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AI$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AI1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AI1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AK$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AJ1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AJ$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AJ1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AJ1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AL$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AK1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AK$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AK1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AK1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AM$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AL1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AL$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AL1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AL1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AN$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AM1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AM$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AM1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AM1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AO$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AN1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AN$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AN1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AN1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AP$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AO1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AO$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AO1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AO1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AQ$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AP1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AP$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AP1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AP1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AR$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AQ1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AQ$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AQ1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AQ1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AS$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AR1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AR$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AR1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AR1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AT$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AS1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AS$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AS1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AS1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AU$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AT1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AT$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AT1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AT1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AV$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AU1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AU$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AU1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AU1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AW$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AV1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AV$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AV1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AV1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AX$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AW1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AW$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AW1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AW1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AY$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AX1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AX$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AX1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AX1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>AZ$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AY1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AY$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AY1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AY1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BA$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AZ1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>AZ$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AZ1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:AZ1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BB$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BA1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BA$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BA1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BA1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BC$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BB1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BB$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BB1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BB1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BD$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BC1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BC$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BC1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BC1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BE$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BD1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BD$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BD1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BD1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BF$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BE1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BE$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BE1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BE1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BG$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BF1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BF$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BF1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BF1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BH$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BG1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BG$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BG1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BG1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BI$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BH1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BH$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BH1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BH1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BJ$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BI1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BI$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BI1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BI1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BK$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BJ1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BJ$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BJ1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BJ1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BL$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BK1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BK$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BK1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BK1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BM$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BL1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BL$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BL1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BL1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BN$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BM1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BM$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BM1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BM1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BO$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BN1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BN$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BN1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BN1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BP$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BO1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BO$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BO1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BO1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BQ$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BP1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BP$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BP1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BP1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BR$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BQ1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BQ$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BQ1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BQ1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BS$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BR1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BR$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BR1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BR1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BT$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BS1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BS$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BS1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BS1199))))","v":0},{"$f":"IF(OFFSET($G1189, -$E1199, $E1199)=\"n/a\",0,IF(OFFSET($G1196, -$E1199, $E1199)=\"SL\",\nIF(OFFSET($G1189,-$E1199,$E1199)+$E1199>BU$5,IFERROR((OFFSET($G1188,-$E1199,$E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BT1199)),\nIF(OFFSET($G1190,-$E1199,$E1199)+$E1199>BT$5,IFERROR(((OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BT1199))*OFFSET($G1195, -$E1199, $E1199)/(OFFSET($G1189,-$E1199,$E1199))),0),OFFSET($G1188,-$E1199,$E1199)-SUM($G1199:BT1199))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1202)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>N$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:M1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>M$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:M1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:M1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>O$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:N1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>N$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:N1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:N1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>P$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:O1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>O$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:O1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:O1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>Q$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:P1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>P$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:P1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:P1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>R$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Q1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>Q$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Q1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Q1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>S$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:R1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>R$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:R1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:R1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>T$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:S1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>S$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:S1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:S1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>U$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:T1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>T$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:T1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:T1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>V$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:U1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>U$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:U1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:U1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>W$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:V1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>V$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:V1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:V1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>X$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:W1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>W$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:W1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:W1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>Y$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:X1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>X$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:X1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:X1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>Z$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Y1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>Y$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Y1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Y1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AA$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Z1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>Z$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Z1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:Z1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AB$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AA1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AA$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AA1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AA1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AC$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AB1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AB$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AB1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AB1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AD$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AC1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AC$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AC1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AC1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AE$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AD1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AD$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AD1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AD1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AF$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AE1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AE$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AE1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AE1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AG$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AF1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AF$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AF1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AF1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AH$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AG1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AG$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AG1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AG1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AI$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AH1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AH$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AH1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AH1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AJ$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AI1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AI$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AI1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AI1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AK$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AJ1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AJ$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AJ1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AJ1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AL$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AK1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AK$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AK1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AK1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AM$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AL1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AL$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AL1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AL1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AN$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AM1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AM$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AM1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AM1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AO$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AN1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AN$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AN1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AN1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AP$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AO1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AO$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AO1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AO1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AQ$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AP1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AP$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AP1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AP1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AR$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AQ1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AQ$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AQ1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AQ1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AS$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AR1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AR$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AR1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AR1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AT$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AS1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AS$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AS1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AS1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AU$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AT1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AT$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AT1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AT1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AV$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AU1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AU$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AU1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AU1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AW$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AV1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AV$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AV1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AV1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AX$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AW1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AW$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AW1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AW1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AY$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AX1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AX$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AX1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AX1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>AZ$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AY1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AY$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AY1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AY1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BA$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AZ1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>AZ$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AZ1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:AZ1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BB$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BA1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BA$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BA1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BA1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BC$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BB1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BB$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BB1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BB1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BD$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BC1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BC$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BC1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BC1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BE$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BD1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BD$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BD1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BD1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BF$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BE1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BE$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BE1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BE1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BG$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BF1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BF$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BF1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BF1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BH$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BG1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BG$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BG1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BG1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BI$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BH1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BH$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BH1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BH1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BJ$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BI1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BI$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BI1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BI1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BK$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BJ1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BJ$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BJ1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BJ1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BL$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BK1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BK$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BK1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BK1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BM$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BL1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BL$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BL1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BL1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BN$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BM1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BM$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BM1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BM1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BO$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BN1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BN$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BN1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BN1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BP$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BO1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BO$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BO1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BO1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BQ$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BP1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BP$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BP1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BP1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BR$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BQ1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BQ$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BQ1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BQ1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BS$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BR1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BR$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BR1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BR1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BT$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BS1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BS$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BS1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BS1214))))","v":0},{"$f":"IF(OFFSET($G1195, -$E1201, $E1202)=\"n/a\", 0, IF(OFFSET($G1198, -$E1201, $E1202)=\"SL\",\nIF(OFFSET($G1195, -$E1201, $E1202)+$E1202>BU$5, IFERROR((OFFSET($G1194, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))), 0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BT1214)),\nIF(OFFSET($G1196, -$E1201, $E1202)+$E1202>BT$5, IFERROR(((OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BT1214))*OFFSET($G1197, -$E1201, $E1202)/(OFFSET($G1195, -$E1201, $E1202))),0), OFFSET($G1194, -$E1201, $E1202)-SUM($G1214:BT1214))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1223)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1223)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>H$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:G1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>G$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:G1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:G1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>I$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:H1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>H$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:H1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:H1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>J$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:I1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>I$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:I1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:I1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>K$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:J1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>J$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:J1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:J1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>L$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:K1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>K$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:K1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:K1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>M$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:L1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>L$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:L1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:L1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>N$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:M1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>M$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:M1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:M1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>O$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:N1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>N$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:N1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:N1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>P$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:O1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>O$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:O1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:O1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Q$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:P1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>P$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:P1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:P1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>R$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Q1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Q$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Q1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Q1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>S$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:R1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>R$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:R1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:R1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>T$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:S1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>S$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:S1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:S1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>U$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:T1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>T$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:T1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:T1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>V$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:U1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>U$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:U1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:U1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>W$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:V1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>V$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:V1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:V1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>X$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>W$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:W1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Y$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>X$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:X1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Z$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Y$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Y1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AA$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>Z$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:Z1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AB$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AA$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AA1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AC$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AB$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AB1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AD$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AC$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AC1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AE$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AD$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AD1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AF$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AE$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AE1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AG$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AF$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AF1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AH$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AG$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AG1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AI$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AH$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AH1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AJ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AI$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AI1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AK$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AJ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AJ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AL$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AK$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AK1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AM$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AL$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AL1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AN$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AM$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AM1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AO$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AN$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AN1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AP$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AO$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AO1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AQ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AP$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AP1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AR$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AQ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AQ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AS$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AR$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AR1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AT$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AS$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AS1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AU$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AT$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AT1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AV$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AU$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AU1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AW$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AV$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AV1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AX$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AW$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AW1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AY$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AX$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AX1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AZ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AY$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AY1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BA$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>AZ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:AZ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BB$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BA$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BA1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BC$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BB$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BB1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BD$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BC$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BC1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BE$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BD$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BD1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BF$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BE$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BE1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BG$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BF$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BF1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BH$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BG$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BG1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BI$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BH$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BH1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BJ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BI$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BI1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BK$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BJ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BJ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BL$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BK$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BK1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BM$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BL$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BL1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BN$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BM$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BM1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BO$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BN$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BN1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BP$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BO$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BO1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BQ$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BP$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BP1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BR$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BQ$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BQ1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BS$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BR$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BR1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BT$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BS$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BS1234))))","v":0},{"$f":"IF(OFFSET($G1224, -$E1234, $E1234)=\"n/a\",0,IF(OFFSET($G1231, -$E1234, $E1234)=\"SL\",\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BU$5,IFERROR((OFFSET($G1223,-$E1234,$E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234)),\nIF(OFFSET($G1224,-$E1234,$E1234)+$E1234>BT$5,IFERROR(((OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234))*OFFSET($G1230, -$E1234, $E1234)/(OFFSET($G1224,-$E1234,$E1234))),0),OFFSET($G1223,-$E1234,$E1234)-SUM($G1234:BT1234))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1237)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>K$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:J1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>J$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:J1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:J1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>L$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:K1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>K$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:K1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:K1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>M$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:L1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>L$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:L1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:L1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>N$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:M1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>M$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:M1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:M1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>O$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:N1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>N$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:N1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:N1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>P$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:O1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>O$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:O1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:O1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>Q$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:P1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>P$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:P1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:P1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>R$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Q1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>Q$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Q1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Q1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>S$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:R1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>R$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:R1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:R1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>T$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:S1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>S$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:S1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:S1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>U$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:T1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>T$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:T1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:T1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>V$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:U1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>U$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:U1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:U1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>W$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:V1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>V$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:V1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:V1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>X$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:W1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>W$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:W1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:W1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>Y$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:X1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>X$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:X1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:X1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>Z$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Y1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>Y$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Y1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Y1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AA$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Z1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>Z$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Z1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:Z1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AB$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AA1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AA$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AA1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AA1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AC$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AB1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AB$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AB1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AB1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AD$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AC1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AC$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AC1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AC1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AE$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AD1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AD$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AD1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AD1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AF$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AE1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AE$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AE1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AE1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AG$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AF1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AF$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AF1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AF1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AH$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AG1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AG$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AG1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AG1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AI$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AH1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AH$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AH1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AH1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AJ$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AI1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AI$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AI1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AI1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AK$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AJ1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AJ$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AJ1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AJ1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AL$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AK1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AK$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AK1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AK1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AM$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AL1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AL$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AL1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AL1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AN$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AM1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AM$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AM1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AM1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AO$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AN1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AN$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AN1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AN1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AP$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AO1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AO$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AO1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AO1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AQ$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AP1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AP$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AP1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AP1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AR$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AQ1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AQ$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AQ1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AQ1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AS$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AR1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AR$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AR1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AR1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AT$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AS1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AS$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AS1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AS1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AU$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AT1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AT$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AT1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AT1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AV$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AU1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AU$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AU1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AU1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AW$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AV1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AV$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AV1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AV1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AX$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AW1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AW$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AW1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AW1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AY$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AX1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AX$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AX1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AX1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>AZ$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AY1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AY$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AY1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AY1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BA$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AZ1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>AZ$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AZ1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:AZ1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BB$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BA1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BA$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BA1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BA1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BC$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BB1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BB$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BB1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BB1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BD$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BC1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BC$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BC1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BC1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BE$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BD1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BD$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BD1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BD1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BF$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BE1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BE$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BE1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BE1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BG$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BF1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BF$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BF1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BF1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BH$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BG1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BG$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BG1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BG1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BI$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BH1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BH$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BH1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BH1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BJ$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BI1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BI$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BI1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BI1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BK$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BJ1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BJ$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BJ1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BJ1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BL$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BK1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BK$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BK1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BK1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BM$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BL1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BL$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BL1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BL1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BN$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BM1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BM$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BM1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BM1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BO$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BN1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BN$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BN1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BN1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BP$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BO1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BO$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BO1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BO1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BQ$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BP1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BP$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BP1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BP1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BR$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BQ1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BQ$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BQ1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BQ1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BS$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BR1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BR$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BR1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BR1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BT$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BS1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BS$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BS1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BS1249))))","v":0},{"$f":"IF(OFFSET($G1230, -$E1236, $E1237)=\"n/a\", 0, IF(OFFSET($G1233, -$E1236, $E1237)=\"SL\",\nIF(OFFSET($G1230, -$E1236, $E1237)+$E1237>BU$5, IFERROR((OFFSET($G1229, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))), 0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BT1249)),\nIF(OFFSET($G1231, -$E1236, $E1237)+$E1237>BT$5, IFERROR(((OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BT1249))*OFFSET($G1232, -$E1236, $E1237)/(OFFSET($G1230, -$E1236, $E1237))),0), OFFSET($G1229, -$E1236, $E1237)-SUM($G1249:BT1249))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1261)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1261)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1299","v":"Asset class 35"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1299, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1299)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1299)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1318)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>P$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:O1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>O$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:O1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:O1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>Q$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:P1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>P$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:P1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:P1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>R$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Q1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>Q$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Q1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Q1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>S$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:R1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>R$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:R1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:R1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>T$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:S1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>S$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:S1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:S1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>U$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:T1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>T$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:T1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:T1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>V$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:U1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>U$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:U1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:U1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>W$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:V1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>V$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:V1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:V1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>X$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:W1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>W$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:W1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:W1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>Y$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:X1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>X$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:X1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:X1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>Z$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Y1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>Y$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Y1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Y1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AA$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Z1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>Z$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Z1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:Z1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AB$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AA1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AA$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AA1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AA1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AC$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AB1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AB$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AB1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AB1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AD$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AC1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AC$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AC1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AC1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AE$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AD1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AD$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AD1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AD1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AF$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AE1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AE$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AE1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AE1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AG$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AF1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AF$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AF1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AF1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AH$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AG1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AG$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AG1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AG1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AI$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AH1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AH$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AH1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AH1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AJ$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AI1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AI$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AI1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AI1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AK$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AJ1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AJ$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AJ1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AJ1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AL$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AK1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AK$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AK1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AK1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AM$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AL1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AL$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AL1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AL1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AN$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AM1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AM$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AM1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AM1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AO$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AN1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AN$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AN1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AN1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AP$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AO1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AO$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AO1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AO1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AQ$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AP1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AP$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AP1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AP1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AR$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AQ1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AQ$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AQ1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AQ1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AS$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AR1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AR$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AR1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AR1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AT$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AS1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AS$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AS1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AS1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AU$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AT1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AT$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AT1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AT1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AV$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AU1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AU$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AU1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AU1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AW$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AV1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AV$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AV1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AV1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AX$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AW1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AW$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AW1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AW1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AY$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AX1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AX$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AX1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AX1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>AZ$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AY1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AY$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AY1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AY1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BA$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AZ1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>AZ$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AZ1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:AZ1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BB$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BA1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BA$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BA1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BA1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BC$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BB1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BB$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BB1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BB1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BD$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BC1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BC$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BC1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BC1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BE$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BD1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BD$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BD1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BD1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BF$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BE1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BE$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BE1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BE1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BG$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BF1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BF$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BF1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BF1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BH$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BG1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BG$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BG1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BG1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BI$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BH1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BH$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BH1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BH1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BJ$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BI1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BI$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BI1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BI1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BK$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BJ1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BJ$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BJ1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BJ1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BL$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BK1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BK$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BK1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BK1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BM$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BL1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BL$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BL1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BL1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BN$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BM1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BM$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BM1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BM1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BO$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BN1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BN$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BN1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BN1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BP$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BO1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BO$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BO1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BO1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BQ$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BP1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BP$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BP1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BP1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BR$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BQ1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BQ$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BQ1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BQ1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BS$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BR1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BR$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BR1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BR1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BT$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BS1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BS$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BS1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BS1318))))","v":0},{"$f":"IF(OFFSET($G1308, -$E1318, $E1318)=\"n/a\",0,IF(OFFSET($G1315, -$E1318, $E1318)=\"SL\",\nIF(OFFSET($G1308,-$E1318,$E1318)+$E1318>BU$5,IFERROR((OFFSET($G1307,-$E1318,$E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BT1318)),\nIF(OFFSET($G1309,-$E1318,$E1318)+$E1318>BT$5,IFERROR(((OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BT1318))*OFFSET($G1314, -$E1318, $E1318)/(OFFSET($G1308,-$E1318,$E1318))),0),OFFSET($G1307,-$E1318,$E1318)-SUM($G1318:BT1318))))","v":0}]
[]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1352)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>L$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:K1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>K$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:K1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:K1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>M$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:L1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>L$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:L1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:L1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>N$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:M1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>M$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:M1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:M1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>O$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:N1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>N$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:N1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:N1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>P$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:O1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>O$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:O1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:O1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>Q$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:P1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>P$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:P1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:P1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>R$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Q1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>Q$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Q1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Q1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>S$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:R1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>R$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:R1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:R1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>T$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:S1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>S$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:S1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:S1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>U$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:T1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>T$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:T1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:T1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>V$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:U1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>U$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:U1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:U1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>W$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:V1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>V$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:V1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:V1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>X$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:W1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>W$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:W1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:W1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>Y$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:X1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>X$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:X1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:X1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>Z$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Y1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>Y$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Y1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Y1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AA$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Z1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>Z$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Z1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:Z1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AB$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AA1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AA$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AA1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AA1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AC$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AB1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AB$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AB1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AB1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AD$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AC1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AC$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AC1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AC1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AE$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AD1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AD$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AD1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AD1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AF$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AE1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AE$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AE1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AE1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AG$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AF1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AF$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AF1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AF1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AH$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AG1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AG$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AG1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AG1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AI$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AH1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AH$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AH1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AH1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AJ$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AI1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AI$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AI1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AI1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AK$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AJ1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AJ$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AJ1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AJ1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AL$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AK1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AK$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AK1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AK1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AM$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AL1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AL$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AL1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AL1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AN$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AM1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AM$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AM1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AM1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AO$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AN1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AN$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AN1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AN1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AP$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AO1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AO$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AO1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AO1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AQ$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AP1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AP$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AP1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AP1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AR$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AQ1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AQ$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AQ1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AQ1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AS$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AR1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AR$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AR1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AR1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AT$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AS1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AS$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AS1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AS1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AU$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AT1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AT$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AT1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AT1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AV$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AU1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AU$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AU1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AU1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AW$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AV1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AV$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AV1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AV1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AX$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AW1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AW$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AW1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AW1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AY$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AX1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AX$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AX1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AX1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>AZ$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AY1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AY$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AY1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AY1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BA$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AZ1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>AZ$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AZ1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:AZ1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BB$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BA1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BA$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BA1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BA1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BC$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BB1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BB$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BB1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BB1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BD$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BC1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BC$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BC1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BC1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BE$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BD1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BD$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BD1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BD1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BF$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BE1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BE$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BE1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BE1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BG$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BF1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BF$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BF1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BF1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BH$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BG1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BG$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BG1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BG1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BI$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BH1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BH$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BH1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BH1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BJ$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BI1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BI$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BI1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BI1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BK$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BJ1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BJ$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BJ1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BJ1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BL$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BK1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BK$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BK1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BK1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BM$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BL1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BL$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BL1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BL1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BN$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BM1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BM$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BM1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BM1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BO$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BN1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BN$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BN1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BN1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BP$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BO1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BO$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BO1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BO1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BQ$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BP1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BP$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BP1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BP1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BR$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BQ1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BQ$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BQ1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BQ1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BS$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BR1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BR$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BR1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BR1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BT$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BS1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BS$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BS1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BS1352))))","v":0},{"$f":"IF(OFFSET($G1342, -$E1352, $E1352)=\"n/a\",0,IF(OFFSET($G1349, -$E1352, $E1352)=\"SL\",\nIF(OFFSET($G1342,-$E1352,$E1352)+$E1352>BU$5,IFERROR((OFFSET($G1341,-$E1352,$E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BT1352)),\nIF(OFFSET($G1343,-$E1352,$E1352)+$E1352>BT$5,IFERROR(((OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BT1352))*OFFSET($G1348, -$E1352, $E1352)/(OFFSET($G1342,-$E1352,$E1352))),0),OFFSET($G1341,-$E1352,$E1352)-SUM($G1352:BT1352))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1355)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>O$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:N1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>N$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:N1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:N1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>P$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:O1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>O$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:O1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:O1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>Q$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:P1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>P$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:P1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:P1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>R$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Q1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>Q$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Q1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Q1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>S$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:R1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>R$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:R1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:R1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>T$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:S1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>S$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:S1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:S1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>U$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:T1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>T$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:T1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:T1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>V$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:U1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>U$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:U1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:U1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>W$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:V1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>V$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:V1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:V1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>X$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:W1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>W$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:W1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:W1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>Y$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:X1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>X$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:X1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:X1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>Z$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Y1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>Y$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Y1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Y1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AA$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Z1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>Z$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Z1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:Z1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AB$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AA1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AA$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AA1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AA1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AC$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AB1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AB$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AB1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AB1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AD$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AC1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AC$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AC1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AC1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AE$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AD1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AD$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AD1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AD1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AF$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AE1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AE$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AE1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AE1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AG$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AF1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AF$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AF1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AF1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AH$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AG1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AG$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AG1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AG1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AI$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AH1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AH$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AH1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AH1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AJ$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AI1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AI$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AI1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AI1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AK$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AJ1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AJ$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AJ1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AJ1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AL$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AK1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AK$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AK1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AK1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AM$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AL1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AL$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AL1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AL1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AN$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AM1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AM$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AM1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AM1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AO$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AN1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AN$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AN1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AN1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AP$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AO1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AO$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AO1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AO1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AQ$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AP1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AP$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AP1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AP1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AR$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AQ1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AQ$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AQ1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AQ1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AS$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AR1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AR$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AR1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AR1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AT$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AS1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AS$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AS1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AS1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AU$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AT1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AT$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AT1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AT1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AV$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AU1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AU$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AU1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AU1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AW$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AV1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AV$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AV1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AV1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AX$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AW1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AW$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AW1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AW1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AY$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AX1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AX$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AX1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AX1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>AZ$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AY1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AY$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AY1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AY1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BA$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AZ1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>AZ$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AZ1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:AZ1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BB$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BA1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BA$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BA1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BA1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BC$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BB1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BB$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BB1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BB1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BD$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BC1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BC$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BC1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BC1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BE$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BD1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BD$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BD1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BD1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BF$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BE1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BE$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BE1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BE1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BG$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BF1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BF$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BF1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BF1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BH$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BG1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BG$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BG1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BG1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BI$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BH1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BH$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BH1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BH1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BJ$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BI1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BI$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BI1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BI1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BK$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BJ1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BJ$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BJ1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BJ1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BL$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BK1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BK$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BK1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BK1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BM$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BL1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BL$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BL1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BL1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BN$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BM1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BM$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BM1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BM1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BO$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BN1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BN$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BN1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BN1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BP$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BO1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BO$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BO1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BO1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BQ$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BP1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BP$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BP1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BP1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BR$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BQ1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BQ$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BQ1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BQ1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BS$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BR1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BR$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BR1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BR1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BT$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BS1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BS$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BS1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BS1367))))","v":0},{"$f":"IF(OFFSET($G1348, -$E1354, $E1355)=\"n/a\", 0, IF(OFFSET($G1351, -$E1354, $E1355)=\"SL\",\nIF(OFFSET($G1348, -$E1354, $E1355)+$E1355>BU$5, IFERROR((OFFSET($G1347, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))), 0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BT1367)),\nIF(OFFSET($G1349, -$E1354, $E1355)+$E1355>BT$5, IFERROR(((OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BT1367))*OFFSET($G1350, -$E1354, $E1355)/(OFFSET($G1348, -$E1354, $E1355))),0), OFFSET($G1347, -$E1354, $E1355)-SUM($G1367:BT1367))))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,{"$f":"E1386+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1387)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>I$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:H1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>H$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:H1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:H1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>J$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:I1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>I$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:I1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:I1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>K$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:J1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>J$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:J1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:J1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>L$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:K1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>K$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:K1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:K1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>M$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:L1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>L$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:L1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:L1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>N$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:M1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>M$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:M1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:M1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>O$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:N1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>N$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:N1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:N1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>P$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:O1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>O$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:O1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:O1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>Q$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:P1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>P$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:P1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:P1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>R$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Q1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>Q$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Q1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Q1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>S$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:R1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>R$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:R1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:R1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>T$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:S1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>S$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:S1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:S1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>U$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:T1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>T$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:T1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:T1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>V$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:U1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>U$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:U1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:U1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>W$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:V1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>V$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:V1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:V1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>X$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:W1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>W$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:W1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:W1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>Y$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:X1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>X$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:X1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:X1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>Z$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Y1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>Y$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Y1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Y1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AA$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Z1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>Z$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Z1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:Z1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AB$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AA1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AA$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AA1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AA1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AC$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AB1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AB$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AB1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AB1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AD$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AC1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AC$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AC1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AC1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AE$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AD1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AD$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AD1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AD1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AF$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AE1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AE$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AE1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AE1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AG$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AF1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AF$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AF1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AF1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AH$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AG1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AG$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AG1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AG1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AI$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AH1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AH$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AH1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AH1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AJ$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AI1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AI$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AI1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AI1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AK$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AJ1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AJ$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AJ1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AJ1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AL$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AK1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AK$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AK1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AK1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AM$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AL1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AL$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AL1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AL1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AN$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AM1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AM$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AM1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AM1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AO$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AN1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AN$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AN1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AN1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AP$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AO1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AO$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AO1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AO1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AQ$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AP1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AP$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AP1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AP1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AR$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AQ1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AQ$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AQ1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AQ1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AS$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AR1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AR$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AR1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AR1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AT$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AS1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AS$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AS1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AS1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AU$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AT1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AT$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AT1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AT1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AV$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AU1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AU$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AU1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AU1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AW$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AV1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AV$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AV1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AV1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AX$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AW1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AW$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AW1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AW1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AY$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AX1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AX$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AX1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AX1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>AZ$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AY1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AY$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AY1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AY1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BA$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AZ1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>AZ$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AZ1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:AZ1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BB$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BA1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BA$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BA1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BA1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BC$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BB1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BB$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BB1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BB1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BD$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BC1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BC$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BC1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BC1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BE$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BD1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BD$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BD1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BD1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BF$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BE1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BE$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BE1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BE1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BG$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BF1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BF$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BF1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BF1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BH$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BG1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BG$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BG1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BG1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BI$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BH1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BH$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BH1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BH1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BJ$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BI1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BI$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BI1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BI1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BK$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BJ1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BJ$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BJ1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BJ1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BL$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BK1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BK$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BK1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BK1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BM$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BL1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BL$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BL1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BL1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BN$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BM1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BM$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BM1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BM1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BO$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BN1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BN$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BN1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BN1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BP$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BO1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BO$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BO1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BO1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BQ$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BP1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BP$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BP1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BP1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BR$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BQ1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BQ$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BQ1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BQ1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BS$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BR1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BR$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BR1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BR1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BT$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BS1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BS$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BS1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BS1387))))","v":0},{"$f":"IF(OFFSET($G1377, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1384, -$E1387, $E1387)=\"SL\",\nIF(OFFSET($G1377,-$E1387,$E1387)+$E1387>BU$5,IFERROR((OFFSET($G1376,-$E1387,$E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BT1387)),\nIF(OFFSET($G1378,-$E1387,$E1387)+$E1387>BT$5,IFERROR(((OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BT1387))*OFFSET($G1383, -$E1387, $E1387)/(OFFSET($G1377,-$E1387,$E1387))),0),OFFSET($G1376,-$E1387,$E1387)-SUM($G1387:BT1387))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1390)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>L$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:K1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>K$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:K1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:K1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>M$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:L1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>L$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:L1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:L1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>N$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:M1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>M$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:M1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:M1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>O$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:N1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>N$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:N1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:N1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>P$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:O1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>O$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:O1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:O1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>Q$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:P1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>P$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:P1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:P1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>R$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Q1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>Q$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Q1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Q1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>S$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:R1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>R$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:R1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:R1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>T$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:S1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>S$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:S1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:S1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>U$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:T1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>T$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:T1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:T1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>V$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:U1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>U$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:U1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:U1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>W$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:V1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>V$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:V1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:V1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>X$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:W1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>W$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:W1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:W1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>Y$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:X1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>X$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:X1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:X1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>Z$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Y1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>Y$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Y1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Y1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AA$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Z1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>Z$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Z1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:Z1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AB$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AA1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AA$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AA1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AA1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AC$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AB1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AB$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AB1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AB1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AD$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AC1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AC$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AC1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AC1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AE$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AD1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AD$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AD1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AD1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AF$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AE1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AE$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AE1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AE1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AG$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AF1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AF$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AF1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AF1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AH$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AG1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AG$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AG1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AG1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AI$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AH1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AH$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AH1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AH1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AJ$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AI1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AI$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AI1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AI1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AK$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AJ1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AJ$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AJ1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AJ1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AL$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AK1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AK$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AK1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AK1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AM$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AL1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AL$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AL1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AL1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AN$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AM1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AM$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AM1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AM1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AO$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AN1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AN$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AN1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AN1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AP$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AO1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AO$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AO1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AO1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AQ$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AP1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AP$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AP1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AP1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AR$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AQ1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AQ$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AQ1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AQ1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AS$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AR1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AR$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AR1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AR1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AT$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AS1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AS$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AS1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AS1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AU$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AT1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AT$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AT1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AT1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AV$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AU1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AU$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AU1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AU1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AW$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AV1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AV$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AV1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AV1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AX$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AW1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AW$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AW1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AW1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AY$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AX1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AX$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AX1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AX1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>AZ$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AY1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AY$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AY1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AY1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BA$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AZ1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>AZ$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AZ1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BB$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BA1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BA$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BA1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BC$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BB1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BB$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BB1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BD$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BC1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BC$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BC1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BE$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BD1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BD$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BD1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BF$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BE1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BE$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BE1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BG$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BF1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BF$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BF1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BH$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BG1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BG$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BG1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BI$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BH1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BH$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BH1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BJ$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BI1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BI$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BI1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BK$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BJ1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BJ$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BJ1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BL$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BK1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BK$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BK1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BM$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BL1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BL$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BL1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BN$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BM1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BM$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BM1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BO$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BN1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BN$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BN1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BP$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BO1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BO$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BO1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BQ$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BP1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BP$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BP1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BR$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BQ1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BQ$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BQ1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BS$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BR1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BR$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BR1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BT$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BS1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BS$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BS1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1389, $E1390)=\"n/a\", 0, IF(OFFSET($G1386, -$E1389, $E1390)=\"SL\",\nIF(OFFSET($G1383, -$E1389, $E1390)+$E1390>BU$5, IFERROR((OFFSET($G1382, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))), 0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BT1402)),\nIF(OFFSET($G1384, -$E1389, $E1390)+$E1390>BT$5, IFERROR(((OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BT1402))*OFFSET($G1385, -$E1389, $E1390)/(OFFSET($G1383, -$E1389, $E1390))),0), OFFSET($G1382, -$E1389, $E1390)-SUM($G1402:BT1402))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1413)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1413)=\"\", G1421, INDEX('TAB input'!H$446:H$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1413)=\"\", H1421, INDEX('TAB input'!I$446:I$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1413)=\"\", I1421, INDEX('TAB input'!J$446:J$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1413)=\"\", J1421, INDEX('TAB input'!K$446:K$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1413)=\"\", K1421, INDEX('TAB input'!L$446:L$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1413)=\"\", L1421, INDEX('TAB input'!M$446:M$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1413)=\"\", M1421, INDEX('TAB input'!N$446:N$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1413)=\"\", N1421, INDEX('TAB input'!O$446:O$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1413)=\"\", O1421, INDEX('TAB input'!P$446:P$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1413)=\"\", P1421, INDEX('TAB input'!Q$446:Q$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1413)=\"\", Q1421, INDEX('TAB input'!R$446:R$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1413)=\"\", R1421, INDEX('TAB input'!S$446:S$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1413)=\"\", S1421, INDEX('TAB input'!T$446:T$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1413)=\"\", T1421, INDEX('TAB input'!U$446:U$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1413)=\"\", U1421, INDEX('TAB input'!V$446:V$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1413)=\"\", V1421, INDEX('TAB input'!W$446:W$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1413)=\"\", W1421, INDEX('TAB input'!X$446:X$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1413)=\"\", X1421, INDEX('TAB input'!Y$446:Y$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1413)=\"\", Y1421, INDEX('TAB input'!Z$446:Z$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1413)=\"\", Z1421, INDEX('TAB input'!AA$446:AA$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1413)=\"\", AA1421, INDEX('TAB input'!AB$446:AB$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1413)=\"\", AB1421, INDEX('TAB input'!AC$446:AC$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1413)=\"\", AC1421, INDEX('TAB input'!AD$446:AD$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1413)=\"\", AD1421, INDEX('TAB input'!AE$446:AE$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1413)=\"\", AE1421, INDEX('TAB input'!AF$446:AF$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1413)=\"\", AF1421, INDEX('TAB input'!AG$446:AG$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1413)=\"\", AG1421, INDEX('TAB input'!AH$446:AH$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1413)=\"\", AH1421, INDEX('TAB input'!AI$446:AI$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1413)=\"\", AI1421, INDEX('TAB input'!AJ$446:AJ$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1413)=\"\", AJ1421, INDEX('TAB input'!AK$446:AK$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1413)=\"\", AK1421, INDEX('TAB input'!AL$446:AL$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1413)=\"\", AL1421, INDEX('TAB input'!AM$446:AM$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1413)=\"\", AM1421, INDEX('TAB input'!AN$446:AN$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1413)=\"\", AN1421, INDEX('TAB input'!AO$446:AO$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1413)=\"\", AO1421, INDEX('TAB input'!AP$446:AP$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1413)=\"\", AP1421, INDEX('TAB input'!AQ$446:AQ$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1413)=\"\", AQ1421, INDEX('TAB input'!AR$446:AR$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1413)=\"\", AR1421, INDEX('TAB input'!AS$446:AS$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1413)=\"\", AS1421, INDEX('TAB input'!AT$446:AT$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1413)=\"\", AT1421, INDEX('TAB input'!AU$446:AU$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1413)=\"\", AU1421, INDEX('TAB input'!AV$446:AV$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1413)=\"\", AV1421, INDEX('TAB input'!AW$446:AW$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1413)=\"\", AW1421, INDEX('TAB input'!AX$446:AX$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1413)=\"\", AX1421, INDEX('TAB input'!AY$446:AY$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1413)=\"\", AY1421, INDEX('TAB input'!AZ$446:AZ$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1413)=\"\", AZ1421, INDEX('TAB input'!BA$446:BA$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1413)=\"\", BA1421, INDEX('TAB input'!BB$446:BB$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1413)=\"\", BB1421, INDEX('TAB input'!BC$446:BC$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1413)=\"\", BC1421, INDEX('TAB input'!BD$446:BD$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1413)=\"\", BD1421, INDEX('TAB input'!BE$446:BE$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1413)=\"\", BE1421, INDEX('TAB input'!BF$446:BF$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1413)=\"\", BF1421, INDEX('TAB input'!BG$446:BG$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1413)=\"\", BG1421, INDEX('TAB input'!BH$446:BH$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1413)=\"\", BH1421, INDEX('TAB input'!BI$446:BI$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1413)=\"\", BI1421, INDEX('TAB input'!BJ$446:BJ$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1413)=\"\", BJ1421, INDEX('TAB input'!BK$446:BK$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1413)=\"\", BK1421, INDEX('TAB input'!BL$446:BL$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1413)=\"\", BL1421, INDEX('TAB input'!BM$446:BM$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1413)=\"\", BM1421, INDEX('TAB input'!BN$446:BN$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1413)=\"\", BN1421, INDEX('TAB input'!BO$446:BO$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1413)=\"\", BO1421, INDEX('TAB input'!BP$446:BP$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1413)=\"\", BP1421, INDEX('TAB input'!BQ$446:BQ$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1413)=\"\", BQ1421, INDEX('TAB input'!BR$446:BR$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1413)=\"\", BR1421, INDEX('TAB input'!BS$446:BS$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1413)=\"\", BS1421, INDEX('TAB input'!BT$446:BT$495, $E1413))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1413)=\"\", BT1421, INDEX('TAB input'!BU$446:BU$495, $E1413))","v":0}]
[]
[null,null,null,null,{"$f":"E1413+1","v":39},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1451)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1451)-INDEX('TAB input'!H$72:H$121, $E1451)-INDEX('TAB input'!H$126:H$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1451)-INDEX('TAB input'!I$72:I$121, $E1451)-INDEX('TAB input'!I$126:I$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1451)-INDEX('TAB input'!J$72:J$121, $E1451)-INDEX('TAB input'!J$126:J$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1451)-INDEX('TAB input'!K$72:K$121, $E1451)-INDEX('TAB input'!K$126:K$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1451)-INDEX('TAB input'!L$72:L$121, $E1451)-INDEX('TAB input'!L$126:L$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1451)-INDEX('TAB input'!M$72:M$121, $E1451)-INDEX('TAB input'!M$126:M$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1451)-INDEX('TAB input'!N$72:N$121, $E1451)-INDEX('TAB input'!N$126:N$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1451)-INDEX('TAB input'!O$72:O$121, $E1451)-INDEX('TAB input'!O$126:O$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1451)-INDEX('TAB input'!P$72:P$121, $E1451)-INDEX('TAB input'!P$126:P$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1451)-INDEX('TAB input'!Q$72:Q$121, $E1451)-INDEX('TAB input'!Q$126:Q$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1451)-INDEX('TAB input'!R$72:R$121, $E1451)-INDEX('TAB input'!R$126:R$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1451)-INDEX('TAB input'!S$72:S$121, $E1451)-INDEX('TAB input'!S$126:S$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1451)-INDEX('TAB input'!T$72:T$121, $E1451)-INDEX('TAB input'!T$126:T$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1451)-INDEX('TAB input'!U$72:U$121, $E1451)-INDEX('TAB input'!U$126:U$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1451)-INDEX('TAB input'!V$72:V$121, $E1451)-INDEX('TAB input'!V$126:V$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1451)-INDEX('TAB input'!W$72:W$121, $E1451)-INDEX('TAB input'!W$126:W$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1451)-INDEX('TAB input'!X$72:X$121, $E1451)-INDEX('TAB input'!X$126:X$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1451)-INDEX('TAB input'!Y$72:Y$121, $E1451)-INDEX('TAB input'!Y$126:Y$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1451)-INDEX('TAB input'!Z$72:Z$121, $E1451)-INDEX('TAB input'!Z$126:Z$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1451)-INDEX('TAB input'!AA$72:AA$121, $E1451)-INDEX('TAB input'!AA$126:AA$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1451)-INDEX('TAB input'!AB$72:AB$121, $E1451)-INDEX('TAB input'!AB$126:AB$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1451)-INDEX('TAB input'!AC$72:AC$121, $E1451)-INDEX('TAB input'!AC$126:AC$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1451)-INDEX('TAB input'!AD$72:AD$121, $E1451)-INDEX('TAB input'!AD$126:AD$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1451)-INDEX('TAB input'!AE$72:AE$121, $E1451)-INDEX('TAB input'!AE$126:AE$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1451)-INDEX('TAB input'!AF$72:AF$121, $E1451)-INDEX('TAB input'!AF$126:AF$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1451)-INDEX('TAB input'!AG$72:AG$121, $E1451)-INDEX('TAB input'!AG$126:AG$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1451)-INDEX('TAB input'!AH$72:AH$121, $E1451)-INDEX('TAB input'!AH$126:AH$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1451)-INDEX('TAB input'!AI$72:AI$121, $E1451)-INDEX('TAB input'!AI$126:AI$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1451)-INDEX('TAB input'!AJ$72:AJ$121, $E1451)-INDEX('TAB input'!AJ$126:AJ$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1451)-INDEX('TAB input'!AK$72:AK$121, $E1451)-INDEX('TAB input'!AK$126:AK$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1451)-INDEX('TAB input'!AL$72:AL$121, $E1451)-INDEX('TAB input'!AL$126:AL$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1451)-INDEX('TAB input'!AM$72:AM$121, $E1451)-INDEX('TAB input'!AM$126:AM$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1451)-INDEX('TAB input'!AN$72:AN$121, $E1451)-INDEX('TAB input'!AN$126:AN$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1451)-INDEX('TAB input'!AO$72:AO$121, $E1451)-INDEX('TAB input'!AO$126:AO$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1451)-INDEX('TAB input'!AP$72:AP$121, $E1451)-INDEX('TAB input'!AP$126:AP$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1451)-INDEX('TAB input'!AQ$72:AQ$121, $E1451)-INDEX('TAB input'!AQ$126:AQ$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1451)-INDEX('TAB input'!AR$72:AR$121, $E1451)-INDEX('TAB input'!AR$126:AR$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1451)-INDEX('TAB input'!AS$72:AS$121, $E1451)-INDEX('TAB input'!AS$126:AS$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1451)-INDEX('TAB input'!AT$72:AT$121, $E1451)-INDEX('TAB input'!AT$126:AT$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1451)-INDEX('TAB input'!AU$72:AU$121, $E1451)-INDEX('TAB input'!AU$126:AU$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1451)-INDEX('TAB input'!AV$72:AV$121, $E1451)-INDEX('TAB input'!AV$126:AV$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1451)-INDEX('TAB input'!AW$72:AW$121, $E1451)-INDEX('TAB input'!AW$126:AW$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1451)-INDEX('TAB input'!AX$72:AX$121, $E1451)-INDEX('TAB input'!AX$126:AX$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1451)-INDEX('TAB input'!AY$72:AY$121, $E1451)-INDEX('TAB input'!AY$126:AY$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1451)-INDEX('TAB input'!AZ$72:AZ$121, $E1451)-INDEX('TAB input'!AZ$126:AZ$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1451)-INDEX('TAB input'!BA$72:BA$121, $E1451)-INDEX('TAB input'!BA$126:BA$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1451)-INDEX('TAB input'!BB$72:BB$121, $E1451)-INDEX('TAB input'!BB$126:BB$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1451)-INDEX('TAB input'!BC$72:BC$121, $E1451)-INDEX('TAB input'!BC$126:BC$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1451)-INDEX('TAB input'!BD$72:BD$121, $E1451)-INDEX('TAB input'!BD$126:BD$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1451)-INDEX('TAB input'!BE$72:BE$121, $E1451)-INDEX('TAB input'!BE$126:BE$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1451)-INDEX('TAB input'!BF$72:BF$121, $E1451)-INDEX('TAB input'!BF$126:BF$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1451)-INDEX('TAB input'!BG$72:BG$121, $E1451)-INDEX('TAB input'!BG$126:BG$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1451)-INDEX('TAB input'!BH$72:BH$121, $E1451)-INDEX('TAB input'!BH$126:BH$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1451)-INDEX('TAB input'!BI$72:BI$121, $E1451)-INDEX('TAB input'!BI$126:BI$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1451)-INDEX('TAB input'!BJ$72:BJ$121, $E1451)-INDEX('TAB input'!BJ$126:BJ$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1451)-INDEX('TAB input'!BK$72:BK$121, $E1451)-INDEX('TAB input'!BK$126:BK$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1451)-INDEX('TAB input'!BL$72:BL$121, $E1451)-INDEX('TAB input'!BL$126:BL$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1451)-INDEX('TAB input'!BM$72:BM$121, $E1451)-INDEX('TAB input'!BM$126:BM$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1451)-INDEX('TAB input'!BN$72:BN$121, $E1451)-INDEX('TAB input'!BN$126:BN$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1451)-INDEX('TAB input'!BO$72:BO$121, $E1451)-INDEX('TAB input'!BO$126:BO$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1451)-INDEX('TAB input'!BP$72:BP$121, $E1451)-INDEX('TAB input'!BP$126:BP$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1451)-INDEX('TAB input'!BQ$72:BQ$121, $E1451)-INDEX('TAB input'!BQ$126:BQ$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1451)-INDEX('TAB input'!BR$72:BR$121, $E1451)-INDEX('TAB input'!BR$126:BR$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1451)-INDEX('TAB input'!BS$72:BS$121, $E1451)-INDEX('TAB input'!BS$126:BS$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1451)-INDEX('TAB input'!BT$72:BT$121, $E1451)-INDEX('TAB input'!BT$126:BT$175, $E1451)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1451)-INDEX('TAB input'!BU$72:BU$121, $E1451)-INDEX('TAB input'!BU$126:BU$175, $E1451)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1451)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1451)","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1471)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>Q$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:P1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>P$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:P1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:P1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>R$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Q1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>Q$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Q1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Q1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>S$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:R1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>R$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:R1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:R1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>T$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:S1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>S$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:S1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:S1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>U$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:T1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>T$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:T1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:T1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>V$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:U1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>U$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:U1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:U1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>W$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:V1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>V$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:V1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:V1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>X$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:W1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>W$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:W1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:W1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>Y$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:X1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>X$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:X1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:X1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>Z$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Y1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>Y$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Y1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Y1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AA$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Z1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>Z$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Z1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:Z1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AB$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AA1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AA$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AA1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AA1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AC$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AB1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AB$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AB1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AB1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AD$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AC1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AC$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AC1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AC1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AE$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AD1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AD$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AD1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AD1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AF$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AE1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AE$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AE1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AE1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AG$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AF1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AF$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AF1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AF1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AH$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AG1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AG$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AG1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AG1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AI$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AH1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AH$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AH1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AH1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AJ$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AI1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AI$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AI1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AI1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AK$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AJ1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AJ$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AJ1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AJ1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AL$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AK1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AK$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AK1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AK1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AM$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AL1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AL$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AL1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AL1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AN$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AM1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AM$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AM1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AM1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AO$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AN1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AN$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AN1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AN1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AP$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AO1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AO$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AO1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AO1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AQ$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AP1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AP$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AP1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AP1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AR$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AQ1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AQ$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AQ1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AQ1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AS$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AR1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AR$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AR1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AR1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AT$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AS1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AS$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AS1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AS1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AU$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AT1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AT$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AT1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AT1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AV$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AU1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AU$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AU1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AU1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AW$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AV1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AV$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AV1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AV1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AX$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AW1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AW$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AW1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AW1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AY$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AX1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AX$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AX1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AX1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>AZ$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AY1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AY$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AY1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AY1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BA$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AZ1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>AZ$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AZ1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:AZ1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BB$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BA1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BA$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BA1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BA1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BC$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BB1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BB$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BB1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BB1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BD$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BC1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BC$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BC1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BC1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BE$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BD1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BD$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BD1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BD1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BF$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BE1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BE$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BE1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BE1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BG$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BF1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BF$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BF1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BF1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BH$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BG1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BG$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BG1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BG1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BI$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BH1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BH$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BH1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BH1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BJ$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BI1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BI$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BI1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BI1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BK$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BJ1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BJ$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BJ1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BJ1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BL$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BK1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BK$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BK1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BK1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BM$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BL1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BL$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BL1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BL1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BN$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BM1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BM$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BM1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BM1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BO$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BN1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BN$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BN1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BN1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BP$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BO1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BO$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BO1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BO1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BQ$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BP1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BP$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BP1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BP1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BR$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BQ1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BQ$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BQ1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BQ1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BS$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BR1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BR$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BR1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BR1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BT$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BS1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BS$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BS1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BS1471))))","v":0},{"$f":"IF(OFFSET($G1461, -$E1471, $E1471)=\"n/a\",0,IF(OFFSET($G1468, -$E1471, $E1471)=\"SL\",\nIF(OFFSET($G1461,-$E1471,$E1471)+$E1471>BU$5,IFERROR((OFFSET($G1460,-$E1471,$E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BT1471)),\nIF(OFFSET($G1462,-$E1471,$E1471)+$E1471>BT$5,IFERROR(((OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BT1471))*OFFSET($G1467, -$E1471, $E1471)/(OFFSET($G1461,-$E1471,$E1471))),0),OFFSET($G1460,-$E1471,$E1471)-SUM($G1471:BT1471))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1489)=\"\", IF($G1489=0, 0, F1490), INDEX('TAB input'!$G$180:$G$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1489)=\"\", G1490, INDEX('TAB input'!H$180:H$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1489)=\"\", H1490, INDEX('TAB input'!I$180:I$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1489)=\"\", I1490, INDEX('TAB input'!J$180:J$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1489)=\"\", J1490, INDEX('TAB input'!K$180:K$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1489)=\"\", K1490, INDEX('TAB input'!L$180:L$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1489)=\"\", L1490, INDEX('TAB input'!M$180:M$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1489)=\"\", M1490, INDEX('TAB input'!N$180:N$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1489)=\"\", N1490, INDEX('TAB input'!O$180:O$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1489)=\"\", O1490, INDEX('TAB input'!P$180:P$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1489)=\"\", P1490, INDEX('TAB input'!Q$180:Q$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1489)=\"\", Q1490, INDEX('TAB input'!R$180:R$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1489)=\"\", R1490, INDEX('TAB input'!S$180:S$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1489)=\"\", S1490, INDEX('TAB input'!T$180:T$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1489)=\"\", T1490, INDEX('TAB input'!U$180:U$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1489)=\"\", U1490, INDEX('TAB input'!V$180:V$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1489)=\"\", V1490, INDEX('TAB input'!W$180:W$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1489)=\"\", W1490, INDEX('TAB input'!X$180:X$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1489)=\"\", X1490, INDEX('TAB input'!Y$180:Y$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1489)=\"\", Y1490, INDEX('TAB input'!Z$180:Z$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1489)=\"\", Z1490, INDEX('TAB input'!AA$180:AA$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1489)=\"\", AA1490, INDEX('TAB input'!AB$180:AB$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1489)=\"\", AB1490, INDEX('TAB input'!AC$180:AC$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1489)=\"\", AC1490, INDEX('TAB input'!AD$180:AD$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1489)=\"\", AD1490, INDEX('TAB input'!AE$180:AE$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1489)=\"\", AE1490, INDEX('TAB input'!AF$180:AF$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1489)=\"\", AF1490, INDEX('TAB input'!AG$180:AG$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1489)=\"\", AG1490, INDEX('TAB input'!AH$180:AH$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1489)=\"\", AH1490, INDEX('TAB input'!AI$180:AI$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1489)=\"\", AI1490, INDEX('TAB input'!AJ$180:AJ$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1489)=\"\", AJ1490, INDEX('TAB input'!AK$180:AK$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1489)=\"\", AK1490, INDEX('TAB input'!AL$180:AL$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1489)=\"\", AL1490, INDEX('TAB input'!AM$180:AM$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1489)=\"\", AM1490, INDEX('TAB input'!AN$180:AN$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1489)=\"\", AN1490, INDEX('TAB input'!AO$180:AO$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1489)=\"\", AO1490, INDEX('TAB input'!AP$180:AP$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1489)=\"\", AP1490, INDEX('TAB input'!AQ$180:AQ$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1489)=\"\", AQ1490, INDEX('TAB input'!AR$180:AR$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1489)=\"\", AR1490, INDEX('TAB input'!AS$180:AS$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1489)=\"\", AS1490, INDEX('TAB input'!AT$180:AT$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1489)=\"\", AT1490, INDEX('TAB input'!AU$180:AU$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1489)=\"\", AU1490, INDEX('TAB input'!AV$180:AV$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1489)=\"\", AV1490, INDEX('TAB input'!AW$180:AW$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1489)=\"\", AW1490, INDEX('TAB input'!AX$180:AX$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1489)=\"\", AX1490, INDEX('TAB input'!AY$180:AY$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1489)=\"\", AY1490, INDEX('TAB input'!AZ$180:AZ$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1489)=\"\", AZ1490, INDEX('TAB input'!BA$180:BA$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1489)=\"\", BA1490, INDEX('TAB input'!BB$180:BB$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1489)=\"\", BB1490, INDEX('TAB input'!BC$180:BC$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1489)=\"\", BC1490, INDEX('TAB input'!BD$180:BD$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1489)=\"\", BD1490, INDEX('TAB input'!BE$180:BE$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1489)=\"\", BE1490, INDEX('TAB input'!BF$180:BF$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1489)=\"\", BF1490, INDEX('TAB input'!BG$180:BG$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1489)=\"\", BG1490, INDEX('TAB input'!BH$180:BH$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1489)=\"\", BH1490, INDEX('TAB input'!BI$180:BI$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1489)=\"\", BI1490, INDEX('TAB input'!BJ$180:BJ$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1489)=\"\", BJ1490, INDEX('TAB input'!BK$180:BK$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1489)=\"\", BK1490, INDEX('TAB input'!BL$180:BL$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1489)=\"\", BL1490, INDEX('TAB input'!BM$180:BM$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1489)=\"\", BM1490, INDEX('TAB input'!BN$180:BN$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1489)=\"\", BN1490, INDEX('TAB input'!BO$180:BO$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1489)=\"\", BO1490, INDEX('TAB input'!BP$180:BP$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1489)=\"\", BP1490, INDEX('TAB input'!BQ$180:BQ$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1489)=\"\", BQ1490, INDEX('TAB input'!BR$180:BR$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1489)=\"\", BR1490, INDEX('TAB input'!BS$180:BS$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1489)=\"\", BS1490, INDEX('TAB input'!BT$180:BT$229, $E1489))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1489)=\"\", BT1490, INDEX('TAB input'!BU$180:BU$229, $E1489))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1505)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>M$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:L1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>L$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:L1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:L1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>N$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:M1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>M$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:M1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:M1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>O$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:N1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>N$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:N1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:N1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>P$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:O1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>O$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:O1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:O1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>Q$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:P1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>P$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:P1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:P1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>R$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Q1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>Q$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Q1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Q1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>S$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:R1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>R$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:R1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:R1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>T$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:S1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>S$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:S1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:S1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>U$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:T1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>T$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:T1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:T1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>V$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:U1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>U$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:U1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:U1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>W$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:V1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>V$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:V1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:V1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>X$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:W1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>W$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:W1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:W1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>Y$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:X1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>X$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:X1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:X1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>Z$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Y1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>Y$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Y1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Y1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AA$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Z1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>Z$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Z1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:Z1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AB$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AA1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AA$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AA1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AA1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AC$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AB1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AB$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AB1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AB1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AD$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AC1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AC$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AC1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AC1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AE$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AD1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AD$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AD1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AD1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AF$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AE1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AE$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AE1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AE1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AG$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AF1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AF$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AF1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AF1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AH$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AG1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AG$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AG1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AG1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AI$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AH1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AH$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AH1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AH1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AJ$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AI1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AI$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AI1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AI1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AK$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AJ1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AJ$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AJ1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AJ1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AL$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AK1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AK$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AK1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AK1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AM$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AL1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AL$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AL1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AL1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AN$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AM1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AM$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AM1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AM1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AO$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AN1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AN$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AN1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AN1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AP$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AO1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AO$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AO1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AO1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AQ$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AP1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AP$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AP1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AP1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AR$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AQ1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AQ$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AQ1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AQ1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AS$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AR1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AR$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AR1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AR1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AT$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AS1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AS$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AS1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AS1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AU$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AT1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AT$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AT1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AT1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AV$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AU1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AU$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AU1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AU1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AW$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AV1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AV$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AV1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AV1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AX$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AW1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AW$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AW1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AW1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AY$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AX1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AX$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AX1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AX1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>AZ$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AY1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AY$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AY1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AY1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BA$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AZ1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>AZ$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AZ1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:AZ1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BB$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BA1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BA$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BA1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BA1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BC$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BB1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BB$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BB1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BB1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BD$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BC1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BC$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BC1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BC1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BE$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BD1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BD$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BD1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BD1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BF$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BE1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BE$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BE1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BE1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BG$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BF1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BF$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BF1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BF1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BH$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BG1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BG$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BG1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BG1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BI$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BH1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BH$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BH1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BH1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BJ$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BI1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BI$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BI1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BI1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BK$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BJ1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BJ$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BJ1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BJ1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BL$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BK1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BK$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BK1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BK1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BM$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BL1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BL$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BL1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BL1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BN$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BM1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BM$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BM1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BM1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BO$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BN1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BN$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BN1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BN1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BP$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BO1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BO$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BO1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BO1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BQ$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BP1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BP$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BP1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BP1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BR$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BQ1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BQ$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BQ1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BQ1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BS$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BR1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BR$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BR1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BR1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BT$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BS1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BS$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BS1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BS1505))))","v":0},{"$f":"IF(OFFSET($G1495, -$E1505, $E1505)=\"n/a\",0,IF(OFFSET($G1502, -$E1505, $E1505)=\"SL\",\nIF(OFFSET($G1495,-$E1505,$E1505)+$E1505>BU$5,IFERROR((OFFSET($G1494,-$E1505,$E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BT1505)),\nIF(OFFSET($G1496,-$E1505,$E1505)+$E1505>BT$5,IFERROR(((OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BT1505))*OFFSET($G1501, -$E1505, $E1505)/(OFFSET($G1495,-$E1505,$E1505))),0),OFFSET($G1494,-$E1505,$E1505)-SUM($G1505:BT1505))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1508)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>P$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:O1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>O$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:O1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:O1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>Q$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:P1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>P$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:P1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:P1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>R$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Q1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>Q$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Q1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Q1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>S$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:R1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>R$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:R1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:R1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>T$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:S1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>S$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:S1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:S1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>U$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:T1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>T$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:T1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:T1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>V$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:U1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>U$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:U1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:U1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>W$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:V1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>V$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:V1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:V1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>X$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:W1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>W$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:W1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:W1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>Y$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:X1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>X$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:X1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:X1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>Z$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Y1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>Y$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Y1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Y1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AA$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Z1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>Z$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Z1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:Z1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AB$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AA1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AA$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AA1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AA1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AC$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AB1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AB$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AB1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AB1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AD$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AC1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AC$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AC1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AC1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AE$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AD1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AD$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AD1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AD1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AF$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AE1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AE$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AE1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AE1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AG$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AF1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AF$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AF1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AF1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AH$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AG1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AG$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AG1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AG1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AI$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AH1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AH$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AH1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AH1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AJ$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AI1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AI$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AI1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AI1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AK$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AJ1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AJ$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AJ1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AJ1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AL$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AK1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AK$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AK1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AK1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AM$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AL1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AL$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AL1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AL1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AN$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AM1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AM$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AM1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AM1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AO$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AN1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AN$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AN1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AN1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AP$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AO1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AO$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AO1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AO1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AQ$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AP1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AP$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AP1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AP1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AR$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AQ1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AQ$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AQ1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AQ1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AS$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AR1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AR$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AR1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AR1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AT$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AS1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AS$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AS1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AS1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AU$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AT1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AT$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AT1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AT1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AV$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AU1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AU$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AU1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AU1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AW$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AV1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AV$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AV1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AV1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AX$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AW1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AW$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AW1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AW1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AY$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AX1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AX$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AX1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AX1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>AZ$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AY1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AY$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AY1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AY1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BA$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AZ1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>AZ$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AZ1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:AZ1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BB$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BA1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BA$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BA1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BA1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BC$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BB1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BB$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BB1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BB1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BD$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BC1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BC$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BC1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BC1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BE$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BD1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BD$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BD1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BD1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BF$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BE1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BE$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BE1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BE1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BG$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BF1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BF$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BF1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BF1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BH$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BG1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BG$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BG1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BG1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BI$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BH1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BH$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BH1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BH1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BJ$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BI1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BI$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BI1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BI1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BK$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BJ1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BJ$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BJ1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BJ1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BL$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BK1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BK$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BK1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BK1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BM$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BL1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BL$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BL1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BL1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BN$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BM1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BM$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BM1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BM1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BO$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BN1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BN$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BN1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BN1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BP$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BO1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BO$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BO1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BO1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BQ$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BP1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BP$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BP1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BP1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BR$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BQ1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BQ$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BQ1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BQ1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BS$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BR1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BR$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BR1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BR1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BT$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BS1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BS$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BS1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BS1520))))","v":0},{"$f":"IF(OFFSET($G1501, -$E1507, $E1508)=\"n/a\", 0, IF(OFFSET($G1504, -$E1507, $E1508)=\"SL\",\nIF(OFFSET($G1501, -$E1507, $E1508)+$E1508>BU$5, IFERROR((OFFSET($G1500, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))), 0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BT1520)),\nIF(OFFSET($G1502, -$E1507, $E1508)+$E1508>BT$5, IFERROR(((OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BT1520))*OFFSET($G1503, -$E1507, $E1508)/(OFFSET($G1501, -$E1507, $E1508))),0), OFFSET($G1500, -$E1507, $E1508)-SUM($G1520:BT1520))))","v":0}]
[]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1540)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>J$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:I1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>I$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:I1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:I1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>K$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:J1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>J$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:J1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:J1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>L$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:K1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>K$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:K1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:K1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>M$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:L1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>L$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:L1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:L1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>N$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:M1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>M$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:M1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:M1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>O$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:N1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>N$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:N1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:N1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>P$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:O1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>O$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:O1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:O1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>Q$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:P1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>P$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:P1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:P1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>R$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Q1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>Q$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Q1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Q1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>S$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:R1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>R$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:R1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:R1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>T$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:S1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>S$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:S1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:S1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>U$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:T1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>T$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:T1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:T1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>V$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:U1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>U$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:U1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:U1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>W$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:V1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>V$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:V1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:V1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>X$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:W1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>W$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:W1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:W1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>Y$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:X1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>X$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:X1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:X1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>Z$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Y1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>Y$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Y1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Y1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AA$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Z1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>Z$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Z1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:Z1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AB$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AA1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AA$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AA1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AA1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AC$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AB1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AB$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AB1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AB1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AD$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AC1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AC$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AC1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AC1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AE$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AD1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AD$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AD1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AD1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AF$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AE1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AE$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AE1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AE1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AG$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AF1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AF$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AF1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AF1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AH$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AG1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AG$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AG1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AG1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AI$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AH1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AH$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AH1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AH1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AJ$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AI1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AI$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AI1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AI1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AK$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AJ1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AJ$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AJ1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AJ1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AL$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AK1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AK$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AK1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AK1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AM$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AL1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AL$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AL1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AL1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AN$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AM1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AM$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AM1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AM1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AO$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AN1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AN$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AN1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AN1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AP$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AO1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AO$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AO1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AO1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AQ$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AP1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AP$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AP1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AP1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AR$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AQ1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AQ$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AQ1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AQ1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AS$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AR1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AR$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AR1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AR1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AT$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AS1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AS$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AS1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AS1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AU$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AT1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AT$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AT1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AT1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AV$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AU1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AU$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AU1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AU1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AW$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AV1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AV$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AV1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AV1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AX$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AW1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AW$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AW1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AW1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AY$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AX1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AX$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AX1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AX1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>AZ$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AY1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AY$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AY1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AY1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BA$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AZ1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>AZ$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AZ1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:AZ1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BB$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BA1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BA$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BA1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BA1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BC$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BB1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BB$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BB1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BB1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BD$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BC1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BC$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BC1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BC1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BE$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BD1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BD$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BD1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BD1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BF$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BE1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BE$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BE1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BE1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BG$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BF1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BF$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BF1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BF1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BH$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BG1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BG$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BG1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BG1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BI$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BH1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BH$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BH1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BH1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BJ$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BI1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BI$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BI1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BI1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BK$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BJ1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BJ$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BJ1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BJ1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BL$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BK1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BK$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BK1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BK1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BM$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BL1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BL$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BL1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BL1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BN$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BM1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BM$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BM1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BM1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BO$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BN1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BN$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BN1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BN1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BP$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BO1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BO$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BO1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BO1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BQ$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BP1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BP$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BP1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BP1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BR$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BQ1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BQ$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BQ1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BQ1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BS$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BR1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BR$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BR1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BR1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BT$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BS1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BS$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BS1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BS1540))))","v":0},{"$f":"IF(OFFSET($G1530, -$E1540, $E1540)=\"n/a\",0,IF(OFFSET($G1537, -$E1540, $E1540)=\"SL\",\nIF(OFFSET($G1530,-$E1540,$E1540)+$E1540>BU$5,IFERROR((OFFSET($G1529,-$E1540,$E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BT1540)),\nIF(OFFSET($G1531,-$E1540,$E1540)+$E1540>BT$5,IFERROR(((OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BT1540))*OFFSET($G1536, -$E1540, $E1540)/(OFFSET($G1530,-$E1540,$E1540))),0),OFFSET($G1529,-$E1540,$E1540)-SUM($G1540:BT1540))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1543)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>M$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:L1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>L$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:L1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:L1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>N$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:M1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>M$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:M1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:M1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>O$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:N1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>N$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:N1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:N1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>P$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:O1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>O$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:O1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:O1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>Q$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:P1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>P$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:P1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:P1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>R$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Q1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>Q$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Q1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Q1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>S$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:R1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>R$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:R1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:R1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>T$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:S1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>S$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:S1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:S1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>U$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:T1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>T$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:T1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:T1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>V$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:U1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>U$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:U1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:U1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>W$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:V1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>V$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:V1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:V1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>X$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:W1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>W$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:W1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:W1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>Y$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:X1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>X$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:X1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:X1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>Z$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Y1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>Y$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Y1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Y1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AA$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Z1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>Z$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Z1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:Z1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AB$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AA1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AA$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AA1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AA1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AC$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AB1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AB$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AB1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AB1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AD$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AC1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AC$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AC1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AC1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AE$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AD1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AD$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AD1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AD1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AF$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AE1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AE$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AE1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AE1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AG$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AF1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AF$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AF1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AF1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AH$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AG1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AG$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AG1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AG1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AI$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AH1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AH$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AH1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AH1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AJ$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AI1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AI$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AI1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AI1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AK$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AJ1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AJ$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AJ1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AJ1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AL$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AK1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AK$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AK1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AK1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AM$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AL1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AL$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AL1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AL1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AN$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AM1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AM$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AM1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AM1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AO$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AN1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AN$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AN1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AN1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AP$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AO1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AO$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AO1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AO1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AQ$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AP1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AP$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AP1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AP1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AR$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AQ1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AQ$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AQ1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AQ1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AS$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AR1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AR$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AR1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AR1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AT$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AS1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AS$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AS1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AS1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AU$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AT1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AT$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AT1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AT1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AV$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AU1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AU$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AU1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AU1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AW$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AV1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AV$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AV1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AV1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AX$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AW1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AW$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AW1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AW1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AY$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AX1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AX$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AX1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AX1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>AZ$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AY1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AY$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AY1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AY1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BA$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AZ1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>AZ$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AZ1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:AZ1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BB$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BA1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BA$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BA1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BA1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BC$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BB1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BB$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BB1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BB1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BD$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BC1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BC$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BC1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BC1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BE$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BD1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BD$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BD1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BD1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BF$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BE1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BE$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BE1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BE1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BG$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BF1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BF$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BF1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BF1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BH$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BG1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BG$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BG1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BG1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BI$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BH1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BH$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BH1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BH1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BJ$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BI1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BI$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BI1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BI1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BK$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BJ1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BJ$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BJ1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BJ1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BL$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BK1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BK$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BK1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BK1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BM$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BL1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BL$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BL1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BL1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BN$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BM1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BM$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BM1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BM1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BO$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BN1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BN$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BN1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BN1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BP$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BO1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BO$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BO1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BO1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BQ$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BP1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BP$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BP1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BP1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BR$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BQ1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BQ$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BQ1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BQ1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BS$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BR1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BR$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BR1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BR1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BT$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BS1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BS$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BS1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BS1555))))","v":0},{"$f":"IF(OFFSET($G1536, -$E1542, $E1543)=\"n/a\", 0, IF(OFFSET($G1539, -$E1542, $E1543)=\"SL\",\nIF(OFFSET($G1536, -$E1542, $E1543)+$E1543>BU$5, IFERROR((OFFSET($G1535, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))), 0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BT1555)),\nIF(OFFSET($G1537, -$E1542, $E1543)+$E1543>BT$5, IFERROR(((OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BT1555))*OFFSET($G1538, -$E1542, $E1543)/(OFFSET($G1536, -$E1542, $E1543))),0), OFFSET($G1535, -$E1542, $E1543)-SUM($G1555:BT1555))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1577)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>I$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:H1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>H$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:H1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:H1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>J$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:I1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>I$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:I1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:I1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>K$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:J1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>J$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:J1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:J1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>L$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:K1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>K$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:K1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:K1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>M$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:L1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>L$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:L1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:L1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>N$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:M1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>M$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:M1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:M1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>O$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:N1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>N$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:N1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:N1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>P$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:O1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>O$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:O1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:O1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>Q$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:P1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>P$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:P1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:P1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>R$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Q1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>Q$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Q1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Q1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>S$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:R1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>R$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:R1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:R1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>T$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:S1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>S$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:S1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:S1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>U$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:T1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>T$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:T1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:T1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>V$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:U1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>U$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:U1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:U1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>W$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:V1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>V$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:V1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:V1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>X$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:W1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>W$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:W1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:W1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>Y$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:X1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>X$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:X1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:X1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>Z$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Y1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>Y$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Y1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Y1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AA$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Z1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>Z$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Z1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:Z1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AB$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AA1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AA$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AA1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AA1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AC$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AB1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AB$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AB1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AB1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AD$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AC1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AC$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AC1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AC1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AE$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AD1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AD$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AD1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AD1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AF$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AE1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AE$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AE1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AE1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AG$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AF1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AF$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AF1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AF1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AH$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AG1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AG$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AG1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AG1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AI$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AH1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AH$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AH1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AH1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AJ$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AI1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AI$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AI1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AI1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AK$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AJ1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AJ$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AJ1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AJ1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AL$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AK1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AK$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AK1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AK1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AM$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AL1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AL$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AL1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AL1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AN$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AM1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AM$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AM1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AM1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AO$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AN1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AN$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AN1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AN1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AP$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AO1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AO$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AO1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AO1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AQ$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AP1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AP$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AP1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AP1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AR$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AQ1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AQ$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AQ1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AQ1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AS$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AR1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AR$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AR1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AR1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AT$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AS1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AS$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AS1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AS1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AU$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AT1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AT$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AT1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AT1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AV$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AU1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AU$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AU1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AU1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AW$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AV1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AV$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AV1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AV1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AX$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AW1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AW$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AW1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AW1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AY$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AX1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AX$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AX1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AX1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>AZ$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AY1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AY$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AY1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AY1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BA$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AZ1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>AZ$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AZ1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:AZ1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BB$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BA1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BA$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BA1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BA1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BC$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BB1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BB$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BB1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BB1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BD$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BC1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BC$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BC1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BC1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BE$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BD1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BD$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BD1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BD1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BF$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BE1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BE$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BE1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BE1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BG$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BF1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BF$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BF1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BF1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BH$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BG1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BG$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BG1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BG1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BI$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BH1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BH$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BH1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BH1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BJ$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BI1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BI$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BI1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BI1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BK$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BJ1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BJ$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BJ1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BJ1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BL$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BK1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BK$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BK1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BK1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BM$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BL1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BL$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BL1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BL1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BN$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BM1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BM$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BM1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BM1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BO$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BN1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BN$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BN1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BN1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BP$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BO1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BO$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BO1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BO1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BQ$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BP1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BP$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BP1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BP1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BR$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BQ1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BQ$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BQ1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BQ1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BS$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BR1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BR$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BR1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BR1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BT$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BS1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BS$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BS1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BS1589))))","v":0},{"$f":"IF(OFFSET($G1570, -$E1576, $E1577)=\"n/a\", 0, IF(OFFSET($G1573, -$E1576, $E1577)=\"SL\",\nIF(OFFSET($G1570, -$E1576, $E1577)+$E1577>BU$5, IFERROR((OFFSET($G1569, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))), 0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BT1589)),\nIF(OFFSET($G1571, -$E1576, $E1577)+$E1577>BT$5, IFERROR(((OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BT1589))*OFFSET($G1572, -$E1576, $E1577)/(OFFSET($G1570, -$E1576, $E1577))),0), OFFSET($G1569, -$E1576, $E1577)-SUM($G1589:BT1589))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1582)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>N$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:M1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>M$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:M1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:M1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>O$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:N1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>N$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:N1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:N1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>P$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:O1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>O$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:O1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:O1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>Q$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:P1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>P$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:P1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:P1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>R$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Q1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>Q$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Q1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Q1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>S$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:R1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>R$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:R1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:R1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>T$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:S1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>S$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:S1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:S1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>U$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:T1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>T$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:T1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:T1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>V$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:U1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>U$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:U1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:U1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>W$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:V1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>V$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:V1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:V1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>X$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:W1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>W$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:W1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:W1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>Y$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:X1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>X$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:X1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:X1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>Z$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Y1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>Y$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Y1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Y1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AA$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Z1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>Z$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Z1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:Z1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AB$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AA1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AA$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AA1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AA1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AC$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AB1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AB$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AB1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AB1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AD$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AC1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AC$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AC1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AC1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AE$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AD1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AD$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AD1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AD1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AF$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AE1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AE$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AE1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AE1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AG$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AF1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AF$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AF1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AF1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AH$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AG1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AG$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AG1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AG1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AI$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AH1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AH$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AH1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AH1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AJ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AI1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AI$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AI1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AI1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AK$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AJ1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AJ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AJ1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AJ1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AL$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AK1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AK$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AK1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AK1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AM$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AL1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AL$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AL1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AL1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AN$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AM1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AM$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AM1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AM1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AO$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AN1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AN$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AN1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AN1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AP$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AO1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AO$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AO1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AO1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AQ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AP1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AP$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AP1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AP1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AR$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AQ1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AQ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AQ1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AQ1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AS$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AR1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AR$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AR1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AR1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AT$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AS1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AS$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AS1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AS1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AU$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AT1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AT$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AT1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AT1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AV$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AU1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AU$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AU1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AU1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AW$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AV1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AV$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AV1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AV1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AX$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AW1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AW$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AW1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AW1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AY$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AX1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AX$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AX1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AX1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>AZ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AY1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AY$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AY1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AY1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BA$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AZ1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>AZ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AZ1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:AZ1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BB$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BA1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BA$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BA1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BA1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BC$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BB1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BB$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BB1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BB1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BD$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BC1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BC$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BC1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BC1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BE$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BD1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BD$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BD1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BD1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BF$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BE1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BE$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BE1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BE1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BG$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BF1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BF$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BF1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BF1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BH$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BG1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BG$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BG1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BG1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BI$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BH1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BH$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BH1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BH1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BJ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BI1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BI$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BI1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BI1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BK$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BJ1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BJ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BJ1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BJ1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BL$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BK1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BK$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BK1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BK1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BM$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BL1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BL$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BL1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BL1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BN$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BM1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BM$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BM1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BM1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BO$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BN1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BN$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BN1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BN1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BP$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BO1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BO$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BO1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BO1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BQ$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BP1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BP$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BP1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BP1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BR$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BQ1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BQ$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BQ1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BQ1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BS$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BR1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BR$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BR1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BR1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BT$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BS1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BS$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BS1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BS1594))))","v":0},{"$f":"IF(OFFSET($G1575, -$E1581, $E1582)=\"n/a\", 0, IF(OFFSET($G1578, -$E1581, $E1582)=\"SL\",\nIF(OFFSET($G1575, -$E1581, $E1582)+$E1582>BU$5, IFERROR((OFFSET($G1574, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))), 0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BT1594)),\nIF(OFFSET($G1576, -$E1581, $E1582)+$E1582>BT$5, IFERROR(((OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BT1594))*OFFSET($G1577, -$E1581, $E1582)/(OFFSET($G1575, -$E1581, $E1582))),0), OFFSET($G1574, -$E1581, $E1582)-SUM($G1594:BT1594))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1603)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1603)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1624)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>R$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Q1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>Q$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Q1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Q1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>S$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:R1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>R$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:R1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:R1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>T$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:S1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>S$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:S1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:S1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>U$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:T1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>T$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:T1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:T1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>V$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:U1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>U$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:U1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:U1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>W$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:V1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>V$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:V1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:V1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>X$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:W1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>W$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:W1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:W1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>Y$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:X1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>X$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:X1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:X1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>Z$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Y1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>Y$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Y1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Y1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AA$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Z1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>Z$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Z1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:Z1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AB$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AA1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AA$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AA1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AA1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AC$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AB1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AB$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AB1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AB1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AD$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AC1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AC$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AC1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AC1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AE$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AD1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AD$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AD1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AD1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AF$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AE1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AE$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AE1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AE1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AG$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AF1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AF$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AF1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AF1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AH$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AG1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AG$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AG1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AG1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AI$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AH1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AH$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AH1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AH1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AJ$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AI1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AI$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AI1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AI1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AK$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AJ1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AJ$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AJ1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AJ1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AL$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AK1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AK$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AK1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AK1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AM$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AL1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AL$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AL1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AL1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AN$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AM1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AM$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AM1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AM1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AO$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AN1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AN$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AN1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AN1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AP$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AO1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AO$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AO1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AO1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AQ$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AP1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AP$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AP1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AP1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AR$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AQ1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AQ$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AQ1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AQ1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AS$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AR1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AR$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AR1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AR1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AT$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AS1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AS$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AS1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AS1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AU$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AT1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AT$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AT1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AT1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AV$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AU1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AU$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AU1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AU1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AW$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AV1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AV$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AV1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AV1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AX$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AW1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AW$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AW1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AW1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AY$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AX1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AX$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AX1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AX1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>AZ$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AY1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AY$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AY1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AY1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BA$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AZ1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>AZ$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AZ1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:AZ1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BB$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BA1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BA$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BA1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BA1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BC$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BB1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BB$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BB1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BB1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BD$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BC1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BC$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BC1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BC1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BE$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BD1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BD$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BD1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BD1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BF$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BE1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BE$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BE1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BE1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BG$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BF1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BF$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BF1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BF1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BH$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BG1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BG$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BG1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BG1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BI$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BH1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BH$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BH1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BH1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BJ$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BI1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BI$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BI1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BI1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BK$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BJ1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BJ$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BJ1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BJ1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BL$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BK1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BK$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BK1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BK1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BM$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BL1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BL$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BL1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BL1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BN$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BM1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BM$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BM1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BM1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BO$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BN1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BN$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BN1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BN1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BP$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BO1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BO$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BO1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BO1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BQ$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BP1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BP$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BP1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BP1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BR$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BQ1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BQ$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BQ1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BQ1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BS$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BR1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BR$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BR1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BR1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BT$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BS1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BS$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BS1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BS1624))))","v":0},{"$f":"IF(OFFSET($G1614, -$E1624, $E1624)=\"n/a\",0,IF(OFFSET($G1621, -$E1624, $E1624)=\"SL\",\nIF(OFFSET($G1614,-$E1624,$E1624)+$E1624>BU$5,IFERROR((OFFSET($G1613,-$E1624,$E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BT1624)),\nIF(OFFSET($G1615,-$E1624,$E1624)+$E1624>BT$5,IFERROR(((OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BT1624))*OFFSET($G1620, -$E1624, $E1624)/(OFFSET($G1614,-$E1624,$E1624))),0),OFFSET($G1613,-$E1624,$E1624)-SUM($G1624:BT1624))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1641)=0, G1643, INDEX('TAB input'!H$233:H$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1641)=0, H1643, INDEX('TAB input'!I$233:I$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1641)=0, I1643, INDEX('TAB input'!J$233:J$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1641)=0, J1643, INDEX('TAB input'!K$233:K$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1641)=0, K1643, INDEX('TAB input'!L$233:L$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1641)=0, L1643, INDEX('TAB input'!M$233:M$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1641)=0, M1643, INDEX('TAB input'!N$233:N$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1641)=0, N1643, INDEX('TAB input'!O$233:O$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1641)=0, O1643, INDEX('TAB input'!P$233:P$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1641)=0, P1643, INDEX('TAB input'!Q$233:Q$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1641)=0, Q1643, INDEX('TAB input'!R$233:R$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1641)=0, R1643, INDEX('TAB input'!S$233:S$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1641)=0, S1643, INDEX('TAB input'!T$233:T$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1641)=0, T1643, INDEX('TAB input'!U$233:U$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1641)=0, U1643, INDEX('TAB input'!V$233:V$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1641)=0, V1643, INDEX('TAB input'!W$233:W$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1641)=0, W1643, INDEX('TAB input'!X$233:X$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1641)=0, X1643, INDEX('TAB input'!Y$233:Y$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1641)=0, Y1643, INDEX('TAB input'!Z$233:Z$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1641)=0, Z1643, INDEX('TAB input'!AA$233:AA$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1641)=0, AA1643, INDEX('TAB input'!AB$233:AB$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1641)=0, AB1643, INDEX('TAB input'!AC$233:AC$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1641)=0, AC1643, INDEX('TAB input'!AD$233:AD$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1641)=0, AD1643, INDEX('TAB input'!AE$233:AE$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1641)=0, AE1643, INDEX('TAB input'!AF$233:AF$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1641)=0, AF1643, INDEX('TAB input'!AG$233:AG$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1641)=0, AG1643, INDEX('TAB input'!AH$233:AH$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1641)=0, AH1643, INDEX('TAB input'!AI$233:AI$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1641)=0, AI1643, INDEX('TAB input'!AJ$233:AJ$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1641)=0, AJ1643, INDEX('TAB input'!AK$233:AK$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1641)=0, AK1643, INDEX('TAB input'!AL$233:AL$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1641)=0, AL1643, INDEX('TAB input'!AM$233:AM$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1641)=0, AM1643, INDEX('TAB input'!AN$233:AN$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1641)=0, AN1643, INDEX('TAB input'!AO$233:AO$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1641)=0, AO1643, INDEX('TAB input'!AP$233:AP$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1641)=0, AP1643, INDEX('TAB input'!AQ$233:AQ$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1641)=0, AQ1643, INDEX('TAB input'!AR$233:AR$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1641)=0, AR1643, INDEX('TAB input'!AS$233:AS$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1641)=0, AS1643, INDEX('TAB input'!AT$233:AT$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1641)=0, AT1643, INDEX('TAB input'!AU$233:AU$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1641)=0, AU1643, INDEX('TAB input'!AV$233:AV$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1641)=0, AV1643, INDEX('TAB input'!AW$233:AW$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1641)=0, AW1643, INDEX('TAB input'!AX$233:AX$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1641)=0, AX1643, INDEX('TAB input'!AY$233:AY$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1641)=0, AY1643, INDEX('TAB input'!AZ$233:AZ$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1641)=0, AZ1643, INDEX('TAB input'!BA$233:BA$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1641)=0, BA1643, INDEX('TAB input'!BB$233:BB$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1641)=0, BB1643, INDEX('TAB input'!BC$233:BC$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1641)=0, BC1643, INDEX('TAB input'!BD$233:BD$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1641)=0, BD1643, INDEX('TAB input'!BE$233:BE$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1641)=0, BE1643, INDEX('TAB input'!BF$233:BF$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1641)=0, BF1643, INDEX('TAB input'!BG$233:BG$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1641)=0, BG1643, INDEX('TAB input'!BH$233:BH$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1641)=0, BH1643, INDEX('TAB input'!BI$233:BI$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1641)=0, BI1643, INDEX('TAB input'!BJ$233:BJ$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1641)=0, BJ1643, INDEX('TAB input'!BK$233:BK$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1641)=0, BK1643, INDEX('TAB input'!BL$233:BL$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1641)=0, BL1643, INDEX('TAB input'!BM$233:BM$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1641)=0, BM1643, INDEX('TAB input'!BN$233:BN$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1641)=0, BN1643, INDEX('TAB input'!BO$233:BO$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1641)=0, BO1643, INDEX('TAB input'!BP$233:BP$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1641)=0, BP1643, INDEX('TAB input'!BQ$233:BQ$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1641)=0, BQ1643, INDEX('TAB input'!BR$233:BR$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1641)=0, BR1643, INDEX('TAB input'!BS$233:BS$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1641)=0, BS1643, INDEX('TAB input'!BT$233:BT$282, $E1641))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1641)=0, BT1643, INDEX('TAB input'!BU$233:BU$282, $E1641))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1658)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>N$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:M1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>M$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:M1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:M1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>O$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:N1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>N$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:N1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:N1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>P$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:O1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>O$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:O1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:O1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>Q$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:P1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>P$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:P1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:P1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>R$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Q1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>Q$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Q1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Q1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>S$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:R1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>R$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:R1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:R1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>T$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:S1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>S$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:S1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:S1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>U$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:T1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>T$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:T1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:T1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>V$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:U1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>U$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:U1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:U1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>W$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:V1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>V$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:V1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:V1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>X$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:W1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>W$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:W1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:W1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>Y$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:X1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>X$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:X1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:X1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>Z$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Y1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>Y$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Y1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Y1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AA$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Z1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>Z$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Z1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:Z1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AB$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AA1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AA$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AA1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AA1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AC$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AB1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AB$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AB1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AB1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AD$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AC1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AC$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AC1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AC1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AE$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AD1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AD$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AD1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AD1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AF$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AE1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AE$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AE1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AE1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AG$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AF1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AF$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AF1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AF1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AH$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AG1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AG$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AG1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AG1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AI$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AH1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AH$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AH1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AH1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AJ$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AI1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AI$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AI1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AI1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AK$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AJ1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AJ$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AJ1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AJ1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AL$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AK1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AK$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AK1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AK1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AM$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AL1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AL$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AL1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AL1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AN$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AM1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AM$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AM1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AM1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AO$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AN1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AN$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AN1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AN1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AP$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AO1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AO$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AO1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AO1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AQ$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AP1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AP$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AP1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AP1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AR$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AQ1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AQ$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AQ1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AQ1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AS$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AR1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AR$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AR1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AR1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AT$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AS1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AS$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AS1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AS1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AU$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AT1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AT$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AT1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AT1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AV$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AU1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AU$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AU1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AU1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AW$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AV1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AV$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AV1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AV1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AX$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AW1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AW$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AW1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AW1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AY$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AX1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AX$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AX1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AX1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>AZ$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AY1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AY$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AY1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AY1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BA$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AZ1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AZ$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AZ1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:AZ1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BB$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BA1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BA$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BA1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BA1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BC$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BB1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BB$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BB1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BB1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BD$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BC1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BC$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BC1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BC1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BE$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BD1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BD$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BD1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BD1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BF$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BE1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BE$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BE1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BE1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BG$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BF1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BF$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BF1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BF1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BH$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BG1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BG$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BG1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BG1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BI$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BH1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BH$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BH1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BH1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BJ$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BI1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BI$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BI1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BI1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BK$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BJ1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BJ$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BJ1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BJ1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BL$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BK1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BK$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BK1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BK1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BM$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BL1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BL$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BL1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BL1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BN$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BM1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BM$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BM1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BM1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BO$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BN1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BN$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BN1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BN1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BP$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BO1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BO$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BO1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BO1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BQ$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BP1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BP$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BP1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BP1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BR$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BQ1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BQ$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BQ1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BQ1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BS$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BR1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BR$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BR1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BR1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BT$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BS1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BS$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BS1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BS1658))))","v":0},{"$f":"IF(OFFSET($G1648, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1655, -$E1658, $E1658)=\"SL\",\nIF(OFFSET($G1648,-$E1658,$E1658)+$E1658>BU$5,IFERROR((OFFSET($G1647,-$E1658,$E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BT1658)),\nIF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BT$5,IFERROR(((OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BT1658))*OFFSET($G1654, -$E1658, $E1658)/(OFFSET($G1648,-$E1658,$E1658))),0),OFFSET($G1647,-$E1658,$E1658)-SUM($G1658:BT1658))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1679","v":"Asset class 45"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1679, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1693)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>K$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:J1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>J$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:J1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:J1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>L$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:K1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>K$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:K1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:K1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>M$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:L1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>L$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:L1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:L1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>N$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:M1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>M$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:M1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:M1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>O$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:N1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>N$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:N1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:N1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>P$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:O1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>O$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:O1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:O1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>Q$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:P1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>P$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:P1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:P1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>R$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Q1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Q$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Q1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Q1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>S$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:R1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>R$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:R1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:R1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>T$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:S1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>S$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:S1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:S1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>U$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:T1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>T$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:T1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:T1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>V$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:U1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>U$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:U1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:U1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>W$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:V1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>V$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:V1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:V1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>X$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:W1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>W$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:W1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:W1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>Y$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:X1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>X$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:X1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:X1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>Z$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Y1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Y$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Y1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Y1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AA$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Z1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>Z$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Z1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:Z1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AB$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AA1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AA$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AA1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AA1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AC$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AB1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AB$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AB1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AB1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AD$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AC1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AC$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AC1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AC1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AE$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AD1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AD$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AD1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AD1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AF$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AE1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AE$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AE1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AE1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AG$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AF1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AF$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AF1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AF1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AH$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AG1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AG$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AG1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AG1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AI$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AH1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AH$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AH1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AH1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AJ$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AI1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AI$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AI1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AI1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AK$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AJ1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AJ$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AJ1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AJ1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AL$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AK1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AK$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AK1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AK1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AM$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AL1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AL$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AL1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AL1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AN$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AM1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AM$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AM1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AM1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AO$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AN1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AN$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AN1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AN1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AP$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AO1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AO$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AO1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AO1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AQ$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AP1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AP$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AP1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AP1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AR$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AQ1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AQ$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AQ1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AQ1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AS$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AR1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AR$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AR1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AR1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AT$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AS1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AS$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AS1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AS1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AU$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AT1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AT$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AT1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AT1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AV$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AU1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AU$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AU1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AU1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AW$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AV1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AV$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AV1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AV1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AX$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AW1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AW$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AW1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AW1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AY$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AX1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AX$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AX1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AX1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>AZ$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AY1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AY$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AY1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AY1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BA$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AZ1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>AZ$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AZ1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:AZ1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BB$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BA1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BA$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BA1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BA1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BC$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BB1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BB$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BB1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BB1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BD$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BC1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BC$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BC1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BC1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BE$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BD1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BD$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BD1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BD1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BF$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BE1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BE$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BE1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BE1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BG$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BF1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BF$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BF1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BF1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BH$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BG1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BG$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BG1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BG1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BI$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BH1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BH$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BH1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BH1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BJ$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BI1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BI$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BI1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BI1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BK$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BJ1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BJ$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BJ1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BJ1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BL$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BK1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BK$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BK1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BK1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BM$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BL1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BL$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BL1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BL1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BN$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BM1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BM$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BM1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BM1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BO$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BN1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BN$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BN1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BN1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BP$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BO1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BO$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BO1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BO1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BQ$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BP1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BP$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BP1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BP1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BR$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BQ1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BQ$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BQ1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BQ1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BS$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BR1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BR$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BR1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BR1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BT$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BS1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BS$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BS1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BS1693))))","v":0},{"$f":"IF(OFFSET($G1683, -$E1693, $E1693)=\"n/a\",0,IF(OFFSET($G1690, -$E1693, $E1693)=\"SL\",\nIF(OFFSET($G1683,-$E1693,$E1693)+$E1693>BU$5,IFERROR((OFFSET($G1682,-$E1693,$E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BT1693)),\nIF(OFFSET($G1684,-$E1693,$E1693)+$E1693>BT$5,IFERROR(((OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BT1693))*OFFSET($G1689, -$E1693, $E1693)/(OFFSET($G1683,-$E1693,$E1693))),0),OFFSET($G1682,-$E1693,$E1693)-SUM($G1693:BT1693))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1700)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>R$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Q1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>Q$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Q1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Q1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>S$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:R1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>R$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:R1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:R1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>T$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:S1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>S$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:S1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:S1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>U$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:T1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>T$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:T1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:T1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>V$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:U1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>U$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:U1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:U1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>W$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:V1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>V$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:V1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:V1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>X$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:W1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>W$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:W1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:W1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>Y$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:X1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>X$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:X1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:X1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>Z$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Y1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>Y$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Y1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Y1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AA$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Z1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>Z$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Z1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:Z1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AB$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AA1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AA$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AA1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AA1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AC$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AB1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AB$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AB1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AB1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AD$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AC1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AC$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AC1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AC1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AE$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AD1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AD$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AD1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AD1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AF$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AE1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AE$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AE1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AE1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AG$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AF1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AF$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AF1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AF1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AH$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AG1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AG$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AG1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AG1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AI$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AH1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AH$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AH1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AH1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AJ$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AI1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AI$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AI1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AI1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AK$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AJ1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AJ$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AJ1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AJ1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AL$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AK1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AK$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AK1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AK1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AM$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AL1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AL$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AL1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AL1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AN$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AM1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AM$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AM1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AM1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AO$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AN1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AN$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AN1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AN1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AP$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AO1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AO$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AO1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AO1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AQ$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AP1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AP$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AP1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AP1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AR$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AQ1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AQ$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AQ1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AQ1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AS$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AR1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AR$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AR1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AR1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AT$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AS1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AS$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AS1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AS1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AU$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AT1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AT$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AT1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AT1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AV$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AU1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AU$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AU1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AU1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AW$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AV1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AV$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AV1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AV1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AX$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AW1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AW$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AW1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AW1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AY$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AX1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AX$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AX1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AX1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>AZ$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AY1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AY$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AY1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AY1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BA$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AZ1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>AZ$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AZ1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:AZ1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BB$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BA1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BA$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BA1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BA1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BC$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BB1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BB$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BB1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BB1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BD$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BC1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BC$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BC1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BC1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BE$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BD1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BD$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BD1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BD1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BF$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BE1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BE$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BE1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BE1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BG$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BF1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BF$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BF1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BF1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BH$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BG1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BG$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BG1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BG1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BI$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BH1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BH$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BH1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BH1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BJ$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BI1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BI$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BI1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BI1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BK$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BJ1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BJ$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BJ1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BJ1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BL$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BK1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BK$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BK1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BK1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BM$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BL1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BL$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BL1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BL1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BN$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BM1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BM$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BM1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BM1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BO$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BN1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BN$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BN1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BN1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BP$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BO1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BO$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BO1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BO1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BQ$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BP1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BP$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BP1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BP1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BR$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BQ1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BQ$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BQ1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BQ1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BS$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BR1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BR$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BR1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BR1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BT$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BS1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BS$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BS1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BS1712))))","v":0},{"$f":"IF(OFFSET($G1693, -$E1699, $E1700)=\"n/a\", 0, IF(OFFSET($G1696, -$E1699, $E1700)=\"SL\",\nIF(OFFSET($G1693, -$E1699, $E1700)+$E1700>BU$5, IFERROR((OFFSET($G1692, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))), 0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BT1712)),\nIF(OFFSET($G1694, -$E1699, $E1700)+$E1700>BT$5, IFERROR(((OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BT1712))*OFFSET($G1695, -$E1699, $E1700)/(OFFSET($G1693, -$E1699, $E1700))),0), OFFSET($G1692, -$E1699, $E1700)-SUM($G1712:BT1712))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1730)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>J$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:I1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>I$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:I1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:I1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>K$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:J1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>J$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:J1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:J1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>L$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:K1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>K$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:K1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:K1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>M$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:L1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>L$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:L1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:L1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>N$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:M1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>M$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:M1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:M1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>O$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:N1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>N$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:N1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:N1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>P$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:O1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>O$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:O1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:O1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>Q$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:P1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>P$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:P1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:P1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>R$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Q1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>Q$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Q1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Q1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>S$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:R1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>R$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:R1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:R1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>T$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:S1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>S$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:S1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:S1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>U$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:T1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>T$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:T1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:T1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>V$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:U1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>U$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:U1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:U1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>W$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:V1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>V$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:V1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:V1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>X$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:W1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>W$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:W1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:W1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>Y$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:X1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>X$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:X1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:X1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>Z$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Y1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>Y$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Y1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Y1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AA$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Z1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>Z$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Z1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:Z1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AB$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AA1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AA$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AA1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AA1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AC$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AB1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AB$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AB1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AB1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AD$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AC1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AC$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AC1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AC1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AE$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AD1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AD$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AD1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AD1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AF$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AE1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AE$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AE1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AE1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AG$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AF1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AF$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AF1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AF1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AH$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AG1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AG$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AG1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AG1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AI$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AH1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AH$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AH1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AH1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AJ$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AI1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AI$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AI1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AI1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AK$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AJ1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AJ$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AJ1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AJ1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AL$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AK1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AK$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AK1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AK1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AM$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AL1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AL$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AL1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AL1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AN$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AM1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AM$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AM1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AM1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AO$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AN1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AN$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AN1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AN1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AP$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AO1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AO$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AO1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AO1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AQ$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AP1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AP$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AP1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AP1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AR$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AQ1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AQ$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AQ1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AQ1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AS$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AR1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AR$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AR1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AR1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AT$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AS1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AS$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AS1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AS1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AU$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AT1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AT$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AT1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AT1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AV$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AU1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AU$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AU1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AU1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AW$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AV1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AV$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AV1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AV1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AX$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AW1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AW$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AW1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AW1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AY$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AX1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AX$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AX1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AX1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>AZ$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AY1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AY$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AY1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AY1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BA$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AZ1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>AZ$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AZ1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:AZ1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BB$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BA1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BA$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BA1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BA1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BC$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BB1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BB$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BB1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BB1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BD$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BC1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BC$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BC1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BC1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BE$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BD1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BD$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BD1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BD1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BF$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BE1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BE$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BE1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BE1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BG$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BF1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BF$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BF1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BF1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BH$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BG1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BG$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BG1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BG1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BI$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BH1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BH$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BH1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BH1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BJ$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BI1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BI$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BI1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BI1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BK$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BJ1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BJ$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BJ1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BJ1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BL$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BK1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BK$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BK1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BK1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BM$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BL1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BL$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BL1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BL1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BN$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BM1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BM$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BM1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BM1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BO$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BN1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BN$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BN1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BN1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BP$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BO1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BO$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BO1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BO1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BQ$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BP1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BP$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BP1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BP1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BR$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BQ1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BQ$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BQ1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BQ1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BS$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BR1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BR$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BR1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BR1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BT$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BS1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BS$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BS1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BS1742))))","v":0},{"$f":"IF(OFFSET($G1723, -$E1729, $E1730)=\"n/a\", 0, IF(OFFSET($G1726, -$E1729, $E1730)=\"SL\",\nIF(OFFSET($G1723, -$E1729, $E1730)+$E1730>BU$5, IFERROR((OFFSET($G1722, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))), 0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BT1742)),\nIF(OFFSET($G1724, -$E1729, $E1730)+$E1730>BT$5, IFERROR(((OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BT1742))*OFFSET($G1725, -$E1729, $E1730)/(OFFSET($G1723, -$E1729, $E1730))),0), OFFSET($G1722, -$E1729, $E1730)-SUM($G1742:BT1742))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1755)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1755)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1769)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>K$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:J1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>J$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:J1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:J1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>L$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:K1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>K$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:K1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:K1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>M$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:L1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>L$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:L1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:L1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>N$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:M1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>M$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:M1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:M1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>O$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:N1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>N$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:N1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:N1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>P$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:O1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>O$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:O1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:O1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Q$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:P1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>P$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:P1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:P1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>R$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Q1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Q$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Q1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Q1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>S$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:R1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>R$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:R1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:R1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>T$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:S1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>S$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:S1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:S1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>U$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:T1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>T$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:T1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:T1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>V$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:U1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>U$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:U1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:U1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>W$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:V1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>V$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:V1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:V1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>X$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:W1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>W$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:W1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:W1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Y$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:X1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>X$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:X1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:X1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>Z$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Y1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Y$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Y1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Y1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AA$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Z1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>Z$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Z1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:Z1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AB$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AA1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AA$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AA1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AA1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AC$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AB1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AB$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AB1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AB1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AD$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AC1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AC$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AC1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AC1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AE$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AD1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AD$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AD1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AD1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AF$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AE1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AE$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AE1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AE1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AG$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AF1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AF$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AF1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AF1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AH$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AG1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AG$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AG1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AG1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AI$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AH1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AH$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AH1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AH1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AJ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AI1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AI$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AI1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AI1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AK$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AJ1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AJ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AJ1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AJ1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AL$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AK1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AK$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AK1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AK1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AM$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AL1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AL$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AL1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AL1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AN$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AM1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AM$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AM1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AM1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AO$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AN1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AN$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AN1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AN1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AP$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AO1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AO$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AO1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AO1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AQ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AP1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AP$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AP1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AP1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AR$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AQ1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AQ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AQ1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AQ1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AS$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AR1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AR$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AR1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AR1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AT$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AS1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AS$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AS1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AS1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AU$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AT1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AT$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AT1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AT1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AV$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AU1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AU$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AU1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AU1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AW$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AV1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AV$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AV1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AV1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AX$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AW1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AW$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AW1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AW1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AY$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AX1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AX$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AX1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AX1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>AZ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AY1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AY$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AY1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AY1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BA$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AZ1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>AZ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AZ1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:AZ1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BB$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BA1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BA$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BA1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BA1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BC$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BB1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BB$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BB1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BB1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BD$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BC1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BC$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BC1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BC1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BE$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BD1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BD$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BD1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BD1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BF$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BE1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BE$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BE1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BE1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BG$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BF1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BF$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BF1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BF1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BH$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BG1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BG$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BG1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BG1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BI$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BH1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BH$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BH1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BH1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BJ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BI1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BI$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BI1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BI1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BK$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BJ1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BJ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BJ1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BJ1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BL$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BK1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BK$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BK1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BK1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BM$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BL1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BL$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BL1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BL1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BN$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BM1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BM$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BM1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BM1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BO$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BN1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BN$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BN1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BN1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BP$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BO1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BO$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BO1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BO1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BQ$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BP1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BP$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BP1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BP1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BR$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BQ1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BQ$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BQ1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BQ1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BS$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BR1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BR$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BR1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BR1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BT$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BS1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BS$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BS1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BS1781))))","v":0},{"$f":"IF(OFFSET($G1762, -$E1768, $E1769)=\"n/a\", 0, IF(OFFSET($G1765, -$E1768, $E1769)=\"SL\",\nIF(OFFSET($G1762, -$E1768, $E1769)+$E1769>BU$5, IFERROR((OFFSET($G1761, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))), 0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BT1781)),\nIF(OFFSET($G1763, -$E1768, $E1769)+$E1769>BT$5, IFERROR(((OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BT1781))*OFFSET($G1764, -$E1768, $E1769)/(OFFSET($G1762, -$E1768, $E1769))),0), OFFSET($G1761, -$E1768, $E1769)-SUM($G1781:BT1781))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1793)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1793)","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1811)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>O$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:N1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>N$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:N1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:N1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>P$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:O1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>O$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:O1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:O1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>Q$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:P1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>P$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:P1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:P1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>R$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Q1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>Q$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Q1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Q1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>S$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:R1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>R$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:R1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:R1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>T$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:S1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>S$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:S1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:S1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>U$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:T1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>T$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:T1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:T1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>V$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:U1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>U$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:U1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:U1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>W$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:V1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>V$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:V1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:V1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>X$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:W1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>W$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:W1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:W1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>Y$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:X1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>X$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:X1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:X1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>Z$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Y1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>Y$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Y1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Y1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AA$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Z1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>Z$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Z1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:Z1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AB$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AA1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AA$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AA1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AA1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AC$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AB1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AB$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AB1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AB1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AD$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AC1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AC$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AC1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AC1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AE$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AD1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AD$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AD1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AD1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AF$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AE1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AE$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AE1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AE1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AG$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AF1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AF$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AF1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AF1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AH$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AG1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AG$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AG1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AG1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AI$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AH1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AH$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AH1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AH1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AJ$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AI1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AI$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AI1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AI1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AK$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AJ1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AJ$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AJ1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AJ1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AL$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AK1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AK$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AK1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AK1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AM$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AL1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AL$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AL1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AL1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AN$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AM1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AM$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AM1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AM1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AO$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AN1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AN$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AN1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AN1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AP$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AO1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AO$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AO1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AO1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AQ$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AP1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AP$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AP1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AP1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AR$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AQ1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AQ$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AQ1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AQ1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AS$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AR1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AR$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AR1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AR1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AT$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AS1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AS$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AS1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AS1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AU$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AT1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AT$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AT1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AT1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AV$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AU1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AU$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AU1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AU1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AW$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AV1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AV$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AV1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AV1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AX$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AW1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AW$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AW1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AW1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AY$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AX1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AX$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AX1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AX1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>AZ$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AY1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AY$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AY1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AY1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BA$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AZ1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>AZ$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AZ1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:AZ1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BB$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BA1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BA$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BA1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BA1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BC$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BB1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BB$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BB1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BB1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BD$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BC1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BC$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BC1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BC1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BE$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BD1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BD$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BD1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BD1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BF$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BE1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BE$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BE1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BE1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BG$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BF1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BF$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BF1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BF1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BH$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BG1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BG$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BG1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BG1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BI$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BH1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BH$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BH1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BH1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BJ$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BI1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BI$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BI1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BI1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BK$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BJ1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BJ$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BJ1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BJ1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BL$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BK1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BK$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BK1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BK1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BM$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BL1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BL$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BL1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BL1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BN$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BM1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BM$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BM1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BM1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BO$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BN1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BN$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BN1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BN1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BP$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BO1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BO$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BO1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BO1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BQ$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BP1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BP$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BP1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BP1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BR$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BQ1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BQ$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BQ1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BQ1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BS$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BR1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BR$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BR1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BR1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BT$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BS1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BS$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BS1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BS1811))))","v":0},{"$f":"IF(OFFSET($G1801, -$E1811, $E1811)=\"n/a\",0,IF(OFFSET($G1808, -$E1811, $E1811)=\"SL\",\nIF(OFFSET($G1801,-$E1811,$E1811)+$E1811>BU$5,IFERROR((OFFSET($G1800,-$E1811,$E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BT1811)),\nIF(OFFSET($G1802,-$E1811,$E1811)+$E1811>BT$5,IFERROR(((OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BT1811))*OFFSET($G1807, -$E1811, $E1811)/(OFFSET($G1801,-$E1811,$E1811))),0),OFFSET($G1800,-$E1811,$E1811)-SUM($G1811:BT1811))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1831","v":"Asset class 49"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1831, 'TAB input'!$D$18:$D$67, 0))","v":"In-house software"}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1845)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>K$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:J1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>J$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:J1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:J1845))))","v":7.6756834359999999},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>L$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:K1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>K$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:K1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:K1845))))","v":7.6756834359999999},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>M$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:L1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>L$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:L1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:L1845))))","v":7.6756834359999999},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>N$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:M1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>M$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:M1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:M1845))))","v":7.6756834359999999},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>O$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:N1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>N$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:N1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:N1845))))","v":7.6756834359999999},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>P$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:O1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>O$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:O1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:O1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>Q$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:P1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>P$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:P1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:P1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>R$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Q1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>Q$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Q1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Q1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>S$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:R1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>R$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:R1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:R1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>T$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:S1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>S$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:S1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:S1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>U$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:T1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>T$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:T1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:T1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>V$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:U1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>U$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:U1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:U1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>W$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:V1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>V$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:V1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:V1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>X$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:W1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>W$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:W1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:W1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>Y$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:X1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>X$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:X1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:X1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>Z$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Y1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>Y$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Y1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Y1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AA$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Z1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>Z$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Z1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:Z1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AB$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AA1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AA$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AA1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AA1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AC$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AB1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AB$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AB1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AB1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AD$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AC1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AC$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AC1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AC1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AE$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AD1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AD$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AD1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AD1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AF$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AE1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AE$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AE1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AE1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AG$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AF1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AF$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AF1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AF1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AH$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AG1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AG$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AG1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AG1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AI$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AH1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AH$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AH1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AH1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AJ$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AI1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AI$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AI1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AI1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AK$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AJ1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AJ$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AJ1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AJ1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AL$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AK1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AK$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AK1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AK1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AM$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AL1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AL$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AL1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AL1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AN$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AM1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AM$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AM1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AM1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AO$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AN1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AN$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AN1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AN1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AP$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AO1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AO$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AO1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AO1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AQ$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AP1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AP$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AP1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AP1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AR$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AQ1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AQ$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AQ1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AQ1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AS$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AR1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AR$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AR1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AR1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AT$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AS1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AS$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AS1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AS1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AU$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AT1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AT$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AT1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AT1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AV$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AU1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AU$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AU1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AU1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AW$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AV1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AV$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AV1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AV1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AX$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AW1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AW$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AW1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AW1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AY$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AX1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AX$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AX1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AX1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>AZ$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AY1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AY$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AY1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AY1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BA$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AZ1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>AZ$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AZ1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:AZ1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BB$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BA1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BA$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BA1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BA1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BC$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BB1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BB$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BB1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BB1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BD$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BC1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BC$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BC1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BC1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BE$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BD1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BD$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BD1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BD1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BF$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BE1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BE$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BE1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BE1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BG$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BF1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BF$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BF1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BF1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BH$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BG1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BG$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BG1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BG1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BI$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BH1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BH$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BH1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BH1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BJ$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BI1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BI$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BI1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BI1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BK$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BJ1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BJ$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BJ1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BJ1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BL$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BK1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BK$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BK1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BK1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BM$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BL1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BL$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BL1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BL1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BN$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BM1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BM$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BM1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BM1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BO$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BN1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BN$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BN1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BN1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BP$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BO1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BO$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BO1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BO1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BQ$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BP1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BP$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BP1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BP1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BR$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BQ1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BQ$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BQ1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BQ1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BS$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BR1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BR$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BR1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BR1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BT$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BS1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BS$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BS1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BS1845))))","v":0},{"$f":"IF(OFFSET($G1835, -$E1845, $E1845)=\"n/a\",0,IF(OFFSET($G1842, -$E1845, $E1845)=\"SL\",\nIF(OFFSET($G1835,-$E1845,$E1845)+$E1845>BU$5,IFERROR((OFFSET($G1834,-$E1845,$E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BT1845)),\nIF(OFFSET($G1836,-$E1845,$E1845)+$E1845>BT$5,IFERROR(((OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BT1845))*OFFSET($G1841, -$E1845, $E1845)/(OFFSET($G1835,-$E1845,$E1845))),0),OFFSET($G1834,-$E1845,$E1845)-SUM($G1845:BT1845))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1846)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>L$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>K$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:K1846))))","v":15.428205999999999},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>M$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>L$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:L1846))))","v":15.428205999999999},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>N$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>M$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:M1846))))","v":15.428205999999999},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>O$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>N$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:N1846))))","v":15.428205999999999},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>P$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>O$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:O1846))))","v":15.428206000000003},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Q$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>P$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:P1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>R$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Q$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Q1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>S$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>R$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:R1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>T$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>S$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:S1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>U$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>T$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:T1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>V$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>U$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:U1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>W$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>V$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:V1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>X$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>W$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:W1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Y$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>X$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:X1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>Z$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Y$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Y1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AA$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>Z$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:Z1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AB$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AA$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AA1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AC$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AB$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AB1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AD$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AC$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AC1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AE$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AD$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AD1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AF$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AE$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AE1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AG$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AF$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AF1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AH$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AG$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AG1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AI$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AH$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AH1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AJ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AI$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AI1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AK$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AJ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AJ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AL$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AK$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AK1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AM$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AL$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AL1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AN$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AM$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AM1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AO$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AN$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AN1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AP$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AO$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AO1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AQ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AP$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AP1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AR$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AQ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AQ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AS$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AR$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AR1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AT$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AS$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AS1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AU$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AT$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AT1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AV$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AU$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AU1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AW$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AV$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AV1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AX$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AW$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AW1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AY$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AX$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AX1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>AZ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AY$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AY1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BA$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>AZ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:AZ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BB$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BA$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BA1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BC$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BB$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BB1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BD$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BC$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BC1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BE$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BD$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BD1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BF$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BE$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BE1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BG$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BF$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BF1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BH$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BG$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BG1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BI$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BH$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BH1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BJ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BI$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BI1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BK$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BJ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BJ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BL$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BK$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BK1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BM$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BL$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BL1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BN$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BM$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BM1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BO$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BN$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BN1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BP$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BO$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BO1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BQ$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BP$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BP1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BR$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BQ$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BQ1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BS$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BR$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BR1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BT$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BS$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BS1846))))","v":0},{"$f":"IF(OFFSET($G1836, -$E1846, $E1846)=\"n/a\",0,IF(OFFSET($G1843, -$E1846, $E1846)=\"SL\",\nIF(OFFSET($G1836,-$E1846,$E1846)+$E1846>BU$5,IFERROR((OFFSET($G1835,-$E1846,$E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846)),\nIF(OFFSET($G1837,-$E1846,$E1846)+$E1846>BT$5,IFERROR(((OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846))*OFFSET($G1842, -$E1846, $E1846)/(OFFSET($G1836,-$E1846,$E1846))),0),OFFSET($G1835,-$E1846,$E1846)-SUM($G1846:BT1846))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1869)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1869)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1869)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1869)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1869)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1869)=\"\", G1877, INDEX('TAB input'!H$446:H$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1869)=\"\", H1877, INDEX('TAB input'!I$446:I$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1869)=\"\", I1877, INDEX('TAB input'!J$446:J$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1869)=\"\", J1877, INDEX('TAB input'!K$446:K$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1869)=\"\", K1877, INDEX('TAB input'!L$446:L$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1869)=\"\", L1877, INDEX('TAB input'!M$446:M$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1869)=\"\", M1877, INDEX('TAB input'!N$446:N$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1869)=\"\", N1877, INDEX('TAB input'!O$446:O$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1869)=\"\", O1877, INDEX('TAB input'!P$446:P$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1869)=\"\", P1877, INDEX('TAB input'!Q$446:Q$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1869)=\"\", Q1877, INDEX('TAB input'!R$446:R$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1869)=\"\", R1877, INDEX('TAB input'!S$446:S$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1869)=\"\", S1877, INDEX('TAB input'!T$446:T$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1869)=\"\", T1877, INDEX('TAB input'!U$446:U$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1869)=\"\", U1877, INDEX('TAB input'!V$446:V$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1869)=\"\", V1877, INDEX('TAB input'!W$446:W$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1869)=\"\", W1877, INDEX('TAB input'!X$446:X$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1869)=\"\", X1877, INDEX('TAB input'!Y$446:Y$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1869)=\"\", Y1877, INDEX('TAB input'!Z$446:Z$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1869)=\"\", Z1877, INDEX('TAB input'!AA$446:AA$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1869)=\"\", AA1877, INDEX('TAB input'!AB$446:AB$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1869)=\"\", AB1877, INDEX('TAB input'!AC$446:AC$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1869)=\"\", AC1877, INDEX('TAB input'!AD$446:AD$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1869)=\"\", AD1877, INDEX('TAB input'!AE$446:AE$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1869)=\"\", AE1877, INDEX('TAB input'!AF$446:AF$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1869)=\"\", AF1877, INDEX('TAB input'!AG$446:AG$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1869)=\"\", AG1877, INDEX('TAB input'!AH$446:AH$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1869)=\"\", AH1877, INDEX('TAB input'!AI$446:AI$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1869)=\"\", AI1877, INDEX('TAB input'!AJ$446:AJ$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1869)=\"\", AJ1877, INDEX('TAB input'!AK$446:AK$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1869)=\"\", AK1877, INDEX('TAB input'!AL$446:AL$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1869)=\"\", AL1877, INDEX('TAB input'!AM$446:AM$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1869)=\"\", AM1877, INDEX('TAB input'!AN$446:AN$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1869)=\"\", AN1877, INDEX('TAB input'!AO$446:AO$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1869)=\"\", AO1877, INDEX('TAB input'!AP$446:AP$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1869)=\"\", AP1877, INDEX('TAB input'!AQ$446:AQ$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1869)=\"\", AQ1877, INDEX('TAB input'!AR$446:AR$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1869)=\"\", AR1877, INDEX('TAB input'!AS$446:AS$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1869)=\"\", AS1877, INDEX('TAB input'!AT$446:AT$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1869)=\"\", AT1877, INDEX('TAB input'!AU$446:AU$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1869)=\"\", AU1877, INDEX('TAB input'!AV$446:AV$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1869)=\"\", AV1877, INDEX('TAB input'!AW$446:AW$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1869)=\"\", AW1877, INDEX('TAB input'!AX$446:AX$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1869)=\"\", AX1877, INDEX('TAB input'!AY$446:AY$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1869)=\"\", AY1877, INDEX('TAB input'!AZ$446:AZ$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1869)=\"\", AZ1877, INDEX('TAB input'!BA$446:BA$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1869)=\"\", BA1877, INDEX('TAB input'!BB$446:BB$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1869)=\"\", BB1877, INDEX('TAB input'!BC$446:BC$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1869)=\"\", BC1877, INDEX('TAB input'!BD$446:BD$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1869)=\"\", BD1877, INDEX('TAB input'!BE$446:BE$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1869)=\"\", BE1877, INDEX('TAB input'!BF$446:BF$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1869)=\"\", BF1877, INDEX('TAB input'!BG$446:BG$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1869)=\"\", BG1877, INDEX('TAB input'!BH$446:BH$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1869)=\"\", BH1877, INDEX('TAB input'!BI$446:BI$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1869)=\"\", BI1877, INDEX('TAB input'!BJ$446:BJ$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1869)=\"\", BJ1877, INDEX('TAB input'!BK$446:BK$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1869)=\"\", BK1877, INDEX('TAB input'!BL$446:BL$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1869)=\"\", BL1877, INDEX('TAB input'!BM$446:BM$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1869)=\"\", BM1877, INDEX('TAB input'!BN$446:BN$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1869)=\"\", BN1877, INDEX('TAB input'!BO$446:BO$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1869)=\"\", BO1877, INDEX('TAB input'!BP$446:BP$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1869)=\"\", BP1877, INDEX('TAB input'!BQ$446:BQ$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1869)=\"\", BQ1877, INDEX('TAB input'!BR$446:BR$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1869)=\"\", BR1877, INDEX('TAB input'!BS$446:BS$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1869)=\"\", BS1877, INDEX('TAB input'!BT$446:BT$495, $E1869))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1869)=\"\", BT1877, INDEX('TAB input'!BU$446:BU$495, $E1869))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>H$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:G1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>G$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:G1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:G1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>I$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:H1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>H$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:H1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:H1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>J$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:I1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>I$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:I1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:I1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>K$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:J1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>J$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:J1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:J1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>L$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:K1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>K$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:K1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:K1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>M$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:L1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>L$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:L1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:L1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>N$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:M1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>M$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:M1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:M1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>O$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:N1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>N$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:N1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:N1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>P$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:O1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>O$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:O1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:O1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Q$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:P1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>P$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:P1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:P1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>R$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Q1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Q$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Q1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Q1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>S$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:R1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>R$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:R1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:R1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>T$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:S1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>S$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:S1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:S1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>U$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:T1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>T$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:T1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:T1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>V$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:U1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>U$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:U1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:U1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>W$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:V1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>V$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:V1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:V1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>X$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:W1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>W$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:W1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:W1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Y$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:X1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>X$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:X1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:X1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Z$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Y1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Y$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Y1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Y1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AA$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Z1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>Z$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Z1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:Z1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AB$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AA1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AA$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AA1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AA1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AC$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AB1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AB$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AB1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AB1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AD$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AC1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AC$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AC1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AC1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AE$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AD1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AD$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AD1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AD1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AF$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AE1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AE$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AE1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AE1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AG$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AF1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AF$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AF1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AF1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AH$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AG1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AG$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AG1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AG1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AI$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AH1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AH$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AH1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AH1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AJ$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AI1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AI$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AI1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AI1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AK$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AJ1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AJ$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AJ1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AJ1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AL$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AK1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AK$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AK1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AK1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AM$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AL1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AL$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AL1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AL1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AN$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AM1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AM$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AM1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AM1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AO$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AN1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AN$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AN1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AN1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AP$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AO1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AO$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AO1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AO1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AQ$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AP1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AP$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AP1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AP1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AR$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AQ1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AQ$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AQ1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AQ1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AS$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AR1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AR$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AR1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AR1880))))","v":0.52910345712098339},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AT$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AS1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AS$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AS1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AS1880))))","v":0.22653727735767504},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AU$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AT1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AT$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AT1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AT1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AV$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AU1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AU$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AU1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AU1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AW$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AV1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AV$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AV1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AV1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AX$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AW1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AW$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AW1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AW1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AY$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AX1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AX$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AX1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AX1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AZ$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AY1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AY$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AY1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AY1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BA$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AZ1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>AZ$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AZ1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:AZ1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BB$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BA1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BA$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BA1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BA1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BC$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BB1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BB$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BB1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BB1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BD$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BC1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BC$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BC1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BC1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BE$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BD1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BD$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BD1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BD1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BF$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BE1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BE$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BE1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BE1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BG$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BF1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BF$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BF1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BF1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BH$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BG1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BG$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BG1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BG1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BI$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BH1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BH$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BH1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BH1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BJ$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BI1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BI$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BI1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BI1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BK$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BJ1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BJ$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BJ1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BJ1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BL$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BK1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BK$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BK1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BK1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BM$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BL1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BL$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BL1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BL1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BN$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BM1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BM$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BM1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BM1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BO$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BN1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BN$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BN1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BN1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BP$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BO1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BO$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BO1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BO1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BQ$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BP1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BP$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BP1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BP1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BR$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BQ1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BQ$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BQ1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BQ1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BS$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BR1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BR$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BR1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BR1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BT$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BS1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BS$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BS1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BS1880))))","v":0},{"$f":"IF(OFFSET($G1870, -$E1880, $E1880)=\"n/a\",0,IF(OFFSET($G1877, -$E1880, $E1880)=\"SL\",\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BU$5,IFERROR((OFFSET($G1869,-$E1880,$E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BT1880)),\nIF(OFFSET($G1870,-$E1880,$E1880)+$E1880>BT$5,IFERROR(((OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BT1880))*OFFSET($G1876, -$E1880, $E1880)/(OFFSET($G1870,-$E1880,$E1880))),0),OFFSET($G1869,-$E1880,$E1880)-SUM($G1880:BT1880))))","v":0}]
[null,null,null,null,{"$f":"E1880+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1881)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>I$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:H1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>H$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:H1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:H1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>J$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:I1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>I$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:I1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:I1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>K$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:J1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>J$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:J1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:J1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>L$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:K1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>K$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:K1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:K1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>M$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:L1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>L$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:L1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:L1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>N$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:M1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>M$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:M1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:M1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>O$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:N1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>N$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:N1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:N1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>P$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:O1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>O$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:O1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:O1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>Q$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:P1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>P$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:P1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:P1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>R$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Q1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>Q$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Q1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Q1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>S$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:R1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>R$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:R1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:R1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>T$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:S1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>S$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:S1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:S1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>U$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:T1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>T$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:T1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:T1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>V$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:U1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>U$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:U1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:U1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>W$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:V1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>V$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:V1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:V1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>X$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:W1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>W$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:W1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:W1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>Y$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:X1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>X$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:X1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:X1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>Z$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Y1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>Y$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Y1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Y1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AA$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Z1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>Z$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Z1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:Z1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AB$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AA1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AA$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AA1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AA1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AC$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AB1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AB$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AB1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AB1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AD$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AC1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AC$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AC1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AC1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AE$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AD1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AD$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AD1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AD1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AF$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AE1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AE$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AE1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AE1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AG$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AF1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AF$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AF1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AF1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AH$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AG1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AG$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AG1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AG1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AI$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AH1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AH$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AH1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AH1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AJ$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AI1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AI$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AI1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AI1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AK$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AJ1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AJ$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AJ1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AJ1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AL$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AK1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AK$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AK1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AK1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AM$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AL1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AL$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AL1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AL1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AN$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AM1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AM$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AM1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AM1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AO$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AN1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AN$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AN1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AN1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AP$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AO1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AO$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AO1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AO1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AQ$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AP1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AP$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AP1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AP1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AR$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AQ1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AQ$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AQ1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AQ1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AS$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AR1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AR$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AR1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AR1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AT$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AS1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AS$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AS1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AS1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AU$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AT1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AT$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AT1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AT1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AV$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AU1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AU$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AU1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AU1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AW$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AV1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AV$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AV1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AV1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AX$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AW1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AW$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AW1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AW1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AY$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AX1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AX$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AX1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AX1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>AZ$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AY1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AY$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AY1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AY1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BA$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AZ1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>AZ$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AZ1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:AZ1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BB$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BA1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BA$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BA1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BA1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BC$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BB1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BB$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BB1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BB1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BD$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BC1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BC$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BC1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BC1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BE$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BD1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BD$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BD1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BD1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BF$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BE1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BE$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BE1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BE1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BG$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BF1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BF$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BF1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BF1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BH$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BG1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BG$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BG1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BG1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BI$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BH1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BH$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BH1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BH1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BJ$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BI1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BI$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BI1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BI1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BK$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BJ1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BJ$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BJ1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BJ1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BL$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BK1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BK$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BK1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BK1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BM$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BL1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BL$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BL1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BL1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BN$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BM1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BM$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BM1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BM1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BO$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BN1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BN$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BN1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BN1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BP$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BO1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BO$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BO1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BO1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BQ$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BP1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BP$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BP1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BP1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BR$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BQ1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BQ$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BQ1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BQ1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BS$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BR1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BR$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BR1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BR1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BT$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BS1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BS$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BS1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BS1881))))","v":0},{"$f":"IF(OFFSET($G1871, -$E1881, $E1881)=\"n/a\",0,IF(OFFSET($G1878, -$E1881, $E1881)=\"SL\",\nIF(OFFSET($G1871,-$E1881,$E1881)+$E1881>BU$5,IFERROR((OFFSET($G1870,-$E1881,$E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BT1881)),\nIF(OFFSET($G1872,-$E1881,$E1881)+$E1881>BT$5,IFERROR(((OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BT1881))*OFFSET($G1877, -$E1881, $E1881)/(OFFSET($G1871,-$E1881,$E1881))),0),OFFSET($G1870,-$E1881,$E1881)-SUM($G1881:BT1881))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1882)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>J$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:I1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>I$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:I1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:I1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>K$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:J1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>J$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:J1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:J1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>L$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:K1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>K$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:K1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:K1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>M$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:L1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>L$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:L1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:L1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>N$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:M1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>M$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:M1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:M1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>O$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:N1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>N$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:N1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:N1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>P$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:O1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>O$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:O1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:O1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>Q$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:P1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>P$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:P1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:P1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>R$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Q1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>Q$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Q1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Q1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>S$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:R1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>R$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:R1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:R1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>T$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:S1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>S$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:S1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:S1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>U$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:T1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>T$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:T1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:T1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>V$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:U1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>U$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:U1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:U1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>W$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:V1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>V$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:V1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:V1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>X$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:W1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>W$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:W1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:W1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>Y$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:X1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>X$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:X1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:X1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>Z$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Y1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>Y$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Y1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Y1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AA$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Z1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>Z$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Z1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:Z1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AB$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AA1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AA$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AA1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AA1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AC$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AB1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AB$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AB1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AB1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AD$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AC1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AC$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AC1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AC1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AE$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AD1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AD$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AD1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AD1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AF$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AE1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AE$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AE1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AE1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AG$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AF1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AF$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AF1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AF1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AH$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AG1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AG$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AG1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AG1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AI$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AH1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AH$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AH1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AH1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AJ$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AI1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AI$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AI1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AI1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AK$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AJ1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AJ$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AJ1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AJ1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AL$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AK1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AK$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AK1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AK1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AM$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AL1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AL$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AL1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AL1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AN$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AM1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AM$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AM1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AM1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AO$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AN1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AN$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AN1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AN1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AP$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AO1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AO$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AO1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AO1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AQ$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AP1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AP$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AP1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AP1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AR$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AQ1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AQ$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AQ1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AQ1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AS$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AR1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AR$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AR1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AR1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AT$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AS1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AS$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AS1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AS1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AU$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AT1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AT$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AT1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AT1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AV$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AU1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AU$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AU1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AU1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AW$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AV1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AV$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AV1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AV1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AX$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AW1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AW$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AW1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AW1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AY$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AX1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AX$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AX1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AX1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>AZ$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AY1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AY$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AY1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AY1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BA$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AZ1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>AZ$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AZ1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:AZ1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BB$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BA1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BA$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BA1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BA1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BC$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BB1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BB$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BB1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BB1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BD$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BC1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BC$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BC1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BC1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BE$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BD1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BD$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BD1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BD1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BF$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BE1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BE$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BE1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BE1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BG$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BF1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BF$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BF1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BF1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BH$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BG1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BG$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BG1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BG1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BI$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BH1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BH$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BH1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BH1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BJ$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BI1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BI$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BI1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BI1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BK$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BJ1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BJ$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BJ1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BJ1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BL$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BK1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BK$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BK1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BK1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BM$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BL1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BL$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BL1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BL1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BN$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BM1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BM$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BM1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BM1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BO$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BN1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BN$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BN1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BN1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BP$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BO1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BO$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BO1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BO1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BQ$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BP1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BP$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BP1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BP1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BR$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BQ1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BQ$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BQ1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BQ1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BS$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BR1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BR$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BR1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BR1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BT$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BS1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BS$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BS1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BS1882))))","v":0},{"$f":"IF(OFFSET($G1872, -$E1882, $E1882)=\"n/a\",0,IF(OFFSET($G1879, -$E1882, $E1882)=\"SL\",\nIF(OFFSET($G1872,-$E1882,$E1882)+$E1882>BU$5,IFERROR((OFFSET($G1871,-$E1882,$E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BT1882)),\nIF(OFFSET($G1873,-$E1882,$E1882)+$E1882>BT$5,IFERROR(((OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BT1882))*OFFSET($G1878, -$E1882, $E1882)/(OFFSET($G1872,-$E1882,$E1882))),0),OFFSET($G1871,-$E1882,$E1882)-SUM($G1882:BT1882))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1883)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>K$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:J1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>J$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:J1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:J1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>L$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:K1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>K$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:K1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:K1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>M$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:L1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>L$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:L1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:L1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>N$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:M1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>M$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:M1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:M1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>O$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:N1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>N$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:N1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:N1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>P$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:O1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>O$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:O1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:O1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>Q$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:P1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>P$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:P1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:P1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>R$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Q1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>Q$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Q1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Q1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>S$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:R1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>R$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:R1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:R1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>T$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:S1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>S$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:S1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:S1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>U$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:T1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>T$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:T1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:T1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>V$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:U1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>U$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:U1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:U1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>W$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:V1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>V$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:V1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:V1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>X$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:W1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>W$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:W1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:W1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>Y$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:X1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>X$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:X1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:X1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>Z$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Y1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>Y$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Y1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Y1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AA$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Z1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>Z$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Z1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:Z1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AB$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AA1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AA$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AA1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AA1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AC$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AB1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AB$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AB1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AB1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AD$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AC1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AC$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AC1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AC1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AE$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AD1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AD$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AD1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AD1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AF$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AE1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AE$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AE1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AE1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AG$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AF1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AF$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AF1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AF1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AH$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AG1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AG$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AG1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AG1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AI$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AH1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AH$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AH1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AH1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AJ$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AI1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AI$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AI1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AI1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AK$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AJ1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AJ$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AJ1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AJ1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AL$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AK1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AK$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AK1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AK1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AM$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AL1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AL$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AL1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AL1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AN$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AM1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AM$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AM1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AM1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AO$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AN1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AN$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AN1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AN1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AP$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AO1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AO$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AO1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AO1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AQ$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AP1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AP$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AP1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AP1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AR$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AQ1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AQ$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AQ1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AQ1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AS$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AR1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AR$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AR1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AR1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AT$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AS1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AS$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AS1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AS1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AU$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AT1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AT$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AT1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AT1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AV$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AU1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AU$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AU1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AU1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AW$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AV1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AV$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AV1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AV1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AX$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AW1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AW$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AW1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AW1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AY$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AX1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AX$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AX1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AX1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>AZ$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AY1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AY$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AY1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AY1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BA$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AZ1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>AZ$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AZ1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:AZ1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BB$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BA1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BA$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BA1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BA1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BC$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BB1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BB$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BB1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BB1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BD$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BC1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BC$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BC1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BC1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BE$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BD1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BD$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BD1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BD1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BF$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BE1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BE$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BE1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BE1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BG$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BF1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BF$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BF1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BF1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BH$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BG1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BG$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BG1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BG1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BI$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BH1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BH$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BH1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BH1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BJ$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BI1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BI$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BI1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BI1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BK$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BJ1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BJ$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BJ1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BJ1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BL$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BK1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BK$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BK1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BK1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BM$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BL1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BL$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BL1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BL1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BN$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BM1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BM$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BM1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BM1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BO$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BN1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BN$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BN1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BN1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BP$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BO1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BO$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BO1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BO1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BQ$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BP1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BP$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BP1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BP1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BR$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BQ1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BQ$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BQ1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BQ1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BS$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BR1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BR$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BR1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BR1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BT$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BS1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BS$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BS1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BS1883))))","v":0},{"$f":"IF(OFFSET($G1873, -$E1883, $E1883)=\"n/a\",0,IF(OFFSET($G1880, -$E1883, $E1883)=\"SL\",\nIF(OFFSET($G1873,-$E1883,$E1883)+$E1883>BU$5,IFERROR((OFFSET($G1872,-$E1883,$E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BT1883)),\nIF(OFFSET($G1874,-$E1883,$E1883)+$E1883>BT$5,IFERROR(((OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BT1883))*OFFSET($G1879, -$E1883, $E1883)/(OFFSET($G1873,-$E1883,$E1883))),0),OFFSET($G1872,-$E1883,$E1883)-SUM($G1883:BT1883))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1884)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>L$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>K$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:K1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>M$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>L$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:L1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>N$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>M$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:M1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>O$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>N$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:N1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>P$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>O$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:O1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Q$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>P$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:P1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>R$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Q$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Q1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>S$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>R$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:R1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>T$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>S$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:S1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>U$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>T$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:T1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>V$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>U$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:U1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>W$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>V$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:V1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>X$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>W$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:W1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Y$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>X$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:X1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>Z$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Y$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Y1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AA$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>Z$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:Z1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AB$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AA$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AA1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AC$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AB$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AB1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AD$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AC$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AC1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AE$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AD$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AD1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AF$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AE$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AE1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AG$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AF$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AF1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AH$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AG$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AG1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AI$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AH$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AH1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AJ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AI$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AI1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AK$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AJ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AJ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AL$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AK$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AK1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AM$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AL$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AL1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AN$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AM$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AM1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AO$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AN$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AN1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AP$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AO$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AO1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AQ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AP$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AP1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AR$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AQ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AQ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AS$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AR$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AR1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AT$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AS$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AS1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AU$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AT$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AT1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AV$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AU$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AU1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AW$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AV$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AV1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AX$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AW$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AW1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AY$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AX$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AX1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>AZ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AY$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AY1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BA$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>AZ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:AZ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BB$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BA$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BA1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BC$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BB$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BB1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BD$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BC$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BC1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BE$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BD$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BD1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BF$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BE$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BE1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BG$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BF$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BF1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BH$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BG$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BG1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BI$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BH$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BH1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BJ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BI$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BI1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BK$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BJ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BJ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BL$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BK$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BK1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BM$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BL$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BL1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BN$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BM$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BM1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BO$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BN$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BN1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BP$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BO$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BO1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BQ$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BP$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BP1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BR$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BQ$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BQ1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BS$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BR$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BR1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BT$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BS$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BS1884))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1884, $E1884)=\"n/a\",0,IF(OFFSET($G1881, -$E1884, $E1884)=\"SL\",\nIF(OFFSET($G1874,-$E1884,$E1884)+$E1884>BU$5,IFERROR((OFFSET($G1873,-$E1884,$E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884)),\nIF(OFFSET($G1875,-$E1884,$E1884)+$E1884>BT$5,IFERROR(((OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884))*OFFSET($G1880, -$E1884, $E1884)/(OFFSET($G1874,-$E1884,$E1884))),0),OFFSET($G1873,-$E1884,$E1884)-SUM($G1884:BT1884))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1885)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>M$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:L1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>L$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:L1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:L1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>N$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:M1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>M$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:M1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:M1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>O$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:N1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>N$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:N1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:N1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>P$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:O1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>O$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:O1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:O1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>Q$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:P1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>P$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:P1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:P1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>R$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Q1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>Q$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Q1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Q1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>S$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:R1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>R$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:R1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:R1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>T$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:S1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>S$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:S1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:S1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>U$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:T1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>T$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:T1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:T1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>V$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:U1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>U$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:U1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:U1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>W$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:V1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>V$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:V1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:V1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>X$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:W1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>W$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:W1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:W1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>Y$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:X1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>X$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:X1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:X1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>Z$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Y1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>Y$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Y1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Y1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AA$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Z1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>Z$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Z1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:Z1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AB$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AA1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AA$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AA1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AA1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AC$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AB1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AB$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AB1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AB1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AD$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AC1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AC$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AC1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AC1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AE$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AD1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AD$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AD1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AD1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AF$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AE1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AE$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AE1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AE1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AG$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AF1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AF$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AF1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AF1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AH$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AG1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AG$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AG1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AG1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AI$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AH1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AH$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AH1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AH1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AJ$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AI1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AI$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AI1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AI1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AK$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AJ1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AJ$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AJ1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AJ1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AL$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AK1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AK$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AK1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AK1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AM$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AL1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AL$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AL1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AL1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AN$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AM1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AM$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AM1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AM1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AO$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AN1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AN$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AN1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AN1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AP$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AO1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AO$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AO1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AO1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AQ$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AP1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AP$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AP1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AP1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AR$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AQ1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AQ$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AQ1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AQ1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AS$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AR1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AR$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AR1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AR1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AT$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AS1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AS$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AS1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AS1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AU$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AT1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AT$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AT1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AT1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AV$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AU1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AU$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AU1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AU1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AW$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AV1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AV$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AV1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AV1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AX$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AW1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AW$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AW1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AW1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AY$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AX1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AX$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AX1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AX1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>AZ$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AY1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AY$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AY1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AY1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BA$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AZ1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>AZ$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AZ1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:AZ1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BB$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BA1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BA$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BA1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BA1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BC$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BB1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BB$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BB1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BB1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BD$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BC1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BC$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BC1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BC1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BE$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BD1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BD$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BD1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BD1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BF$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BE1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BE$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BE1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BE1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BG$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BF1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BF$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BF1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BF1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BH$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BG1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BG$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BG1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BG1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BI$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BH1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BH$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BH1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BH1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BJ$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BI1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BI$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BI1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BI1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BK$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BJ1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BJ$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BJ1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BJ1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BL$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BK1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BK$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BK1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BK1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BM$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BL1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BL$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BL1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BL1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BN$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BM1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BM$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BM1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BM1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BO$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BN1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BN$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BN1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BN1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BP$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BO1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BO$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BO1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BO1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BQ$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BP1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BP$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BP1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BP1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BR$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BQ1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BQ$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BQ1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BQ1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BS$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BR1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BR$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BR1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BR1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BT$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BS1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BS$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BS1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BS1885))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1885, $E1885)=\"n/a\",0,IF(OFFSET($G1882, -$E1885, $E1885)=\"SL\",\nIF(OFFSET($G1875,-$E1885,$E1885)+$E1885>BU$5,IFERROR((OFFSET($G1874,-$E1885,$E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BT1885)),\nIF(OFFSET($G1876,-$E1885,$E1885)+$E1885>BT$5,IFERROR(((OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BT1885))*OFFSET($G1881, -$E1885, $E1885)/(OFFSET($G1875,-$E1885,$E1885))),0),OFFSET($G1874,-$E1885,$E1885)-SUM($G1885:BT1885))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1886)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>N$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:M1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>M$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:M1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:M1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>O$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:N1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>N$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:N1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:N1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>P$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:O1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>O$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:O1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:O1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>Q$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:P1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>P$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:P1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:P1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>R$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Q1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>Q$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Q1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Q1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>S$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:R1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>R$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:R1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:R1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>T$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:S1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>S$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:S1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:S1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>U$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:T1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>T$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:T1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:T1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>V$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:U1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>U$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:U1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:U1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>W$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:V1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>V$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:V1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:V1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>X$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:W1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>W$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:W1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:W1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>Y$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:X1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>X$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:X1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:X1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>Z$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Y1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>Y$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Y1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Y1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AA$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Z1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>Z$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Z1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:Z1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AB$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AA1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AA$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AA1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AA1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AC$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AB1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AB$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AB1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AB1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AD$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AC1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AC$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AC1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AC1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AE$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AD1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AD$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AD1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AD1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AF$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AE1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AE$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AE1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AE1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AG$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AF1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AF$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AF1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AF1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AH$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AG1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AG$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AG1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AG1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AI$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AH1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AH$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AH1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AH1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AJ$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AI1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AI$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AI1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AI1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AK$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AJ1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AJ$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AJ1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AJ1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AL$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AK1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AK$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AK1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AK1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AM$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AL1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AL$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AL1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AL1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AN$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AM1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AM$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AM1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AM1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AO$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AN1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AN$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AN1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AN1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AP$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AO1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AO$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AO1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AO1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AQ$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AP1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AP$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AP1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AP1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AR$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AQ1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AQ$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AQ1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AQ1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AS$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AR1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AR$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AR1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AR1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AT$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AS1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AS$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AS1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AS1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AU$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AT1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AT$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AT1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AT1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AV$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AU1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AU$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AU1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AU1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AW$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AV1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AV$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AV1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AV1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AX$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AW1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AW$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AW1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AW1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AY$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AX1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AX$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AX1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AX1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>AZ$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AY1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AY$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AY1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AY1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BA$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AZ1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>AZ$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AZ1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:AZ1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BB$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BA1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BA$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BA1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BA1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BC$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BB1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BB$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BB1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BB1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BD$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BC1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BC$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BC1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BC1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BE$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BD1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BD$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BD1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BD1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BF$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BE1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BE$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BE1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BE1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BG$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BF1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BF$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BF1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BF1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BH$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BG1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BG$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BG1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BG1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BI$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BH1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BH$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BH1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BH1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BJ$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BI1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BI$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BI1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BI1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BK$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BJ1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BJ$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BJ1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BJ1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BL$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BK1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BK$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BK1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BK1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BM$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BL1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BL$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BL1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BL1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BN$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BM1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BM$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BM1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BM1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BO$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BN1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BN$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BN1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BN1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BP$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BO1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BO$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BO1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BO1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BQ$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BP1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BP$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BP1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BP1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BR$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BQ1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BQ$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BQ1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BQ1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BS$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BR1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BR$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BR1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BR1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BT$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BS1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BS$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BS1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BS1886))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1886, $E1886)=\"n/a\",0,IF(OFFSET($G1883, -$E1886, $E1886)=\"SL\",\nIF(OFFSET($G1876,-$E1886,$E1886)+$E1886>BU$5,IFERROR((OFFSET($G1875,-$E1886,$E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BT1886)),\nIF(OFFSET($G1877,-$E1886,$E1886)+$E1886>BT$5,IFERROR(((OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BT1886))*OFFSET($G1882, -$E1886, $E1886)/(OFFSET($G1876,-$E1886,$E1886))),0),OFFSET($G1875,-$E1886,$E1886)-SUM($G1886:BT1886))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1887)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>O$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:N1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>N$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:N1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:N1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>P$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:O1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>O$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:O1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:O1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>Q$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:P1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>P$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:P1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:P1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>R$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Q1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>Q$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Q1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Q1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>S$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:R1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>R$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:R1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:R1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>T$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:S1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>S$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:S1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:S1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>U$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:T1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>T$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:T1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:T1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>V$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:U1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>U$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:U1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:U1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>W$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:V1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>V$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:V1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:V1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>X$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:W1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>W$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:W1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:W1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>Y$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:X1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>X$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:X1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:X1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>Z$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Y1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>Y$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Y1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Y1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AA$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Z1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>Z$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Z1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:Z1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AB$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AA1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AA$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AA1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AA1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AC$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AB1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AB$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AB1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AB1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AD$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AC1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AC$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AC1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AC1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AE$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AD1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AD$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AD1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AD1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AF$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AE1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AE$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AE1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AE1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AG$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AF1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AF$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AF1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AF1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AH$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AG1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AG$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AG1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AG1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AI$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AH1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AH$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AH1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AH1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AJ$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AI1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AI$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AI1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AI1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AK$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AJ1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AJ$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AJ1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AJ1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AL$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AK1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AK$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AK1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AK1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AM$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AL1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AL$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AL1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AL1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AN$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AM1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AM$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AM1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AM1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AO$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AN1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AN$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AN1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AN1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AP$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AO1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AO$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AO1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AO1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AQ$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AP1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AP$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AP1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AP1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AR$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AQ1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AQ$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AQ1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AQ1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AS$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AR1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AR$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AR1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AR1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AT$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AS1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AS$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AS1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AS1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AU$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AT1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AT$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AT1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AT1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AV$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AU1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AU$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AU1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AU1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AW$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AV1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AV$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AV1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AV1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AX$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AW1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AW$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AW1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AW1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AY$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AX1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AX$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AX1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AX1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>AZ$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AY1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AY$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AY1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AY1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BA$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AZ1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>AZ$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AZ1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:AZ1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BB$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BA1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BA$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BA1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BA1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BC$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BB1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BB$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BB1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BB1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BD$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BC1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BC$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BC1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BC1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BE$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BD1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BD$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BD1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BD1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BF$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BE1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BE$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BE1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BE1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BG$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BF1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BF$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BF1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BF1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BH$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BG1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BG$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BG1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BG1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BI$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BH1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BH$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BH1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BH1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BJ$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BI1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BI$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BI1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BI1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BK$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BJ1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BJ$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BJ1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BJ1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BL$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BK1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BK$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BK1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BK1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BM$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BL1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BL$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BL1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BL1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BN$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BM1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BM$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BM1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BM1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BO$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BN1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BN$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BN1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BN1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BP$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BO1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BO$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BO1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BO1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BQ$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BP1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BP$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BP1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BP1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BR$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BQ1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BQ$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BQ1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BQ1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BS$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BR1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BR$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BR1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BR1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BT$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BS1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BS$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BS1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BS1887))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1887, $E1887)=\"n/a\",0,IF(OFFSET($G1884, -$E1887, $E1887)=\"SL\",\nIF(OFFSET($G1877,-$E1887,$E1887)+$E1887>BU$5,IFERROR((OFFSET($G1876,-$E1887,$E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BT1887)),\nIF(OFFSET($G1878,-$E1887,$E1887)+$E1887>BT$5,IFERROR(((OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BT1887))*OFFSET($G1883, -$E1887, $E1887)/(OFFSET($G1877,-$E1887,$E1887))),0),OFFSET($G1876,-$E1887,$E1887)-SUM($G1887:BT1887))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1888)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>P$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:O1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>O$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:O1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:O1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>Q$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:P1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>P$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:P1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:P1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>R$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Q1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>Q$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Q1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Q1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>S$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:R1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>R$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:R1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:R1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>T$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:S1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>S$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:S1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:S1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>U$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:T1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>T$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:T1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:T1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>V$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:U1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>U$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:U1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:U1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>W$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:V1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>V$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:V1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:V1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>X$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:W1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>W$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:W1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:W1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>Y$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:X1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>X$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:X1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:X1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>Z$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Y1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>Y$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Y1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Y1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AA$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Z1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>Z$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Z1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:Z1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AB$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AA1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AA$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AA1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AA1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AC$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AB1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AB$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AB1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AB1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AD$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AC1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AC$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AC1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AC1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AE$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AD1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AD$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AD1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AD1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AF$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AE1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AE$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AE1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AE1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AG$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AF1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AF$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AF1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AF1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AH$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AG1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AG$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AG1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AG1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AI$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AH1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AH$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AH1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AH1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AJ$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AI1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AI$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AI1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AI1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AK$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AJ1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AJ$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AJ1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AJ1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AL$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AK1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AK$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AK1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AK1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AM$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AL1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AL$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AL1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AL1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AN$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AM1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AM$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AM1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AM1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AO$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AN1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AN$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AN1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AN1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AP$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AO1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AO$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AO1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AO1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AQ$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AP1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AP$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AP1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AP1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AR$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AQ1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AQ$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AQ1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AQ1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AS$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AR1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AR$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AR1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AR1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AT$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AS1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AS$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AS1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AS1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AU$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AT1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AT$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AT1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AT1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AV$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AU1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AU$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AU1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AU1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AW$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AV1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AV$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AV1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AV1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AX$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AW1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AW$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AW1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AW1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AY$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AX1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AX$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AX1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AX1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>AZ$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AY1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AY$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AY1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AY1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BA$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AZ1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>AZ$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AZ1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:AZ1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BB$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BA1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BA$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BA1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BA1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BC$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BB1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BB$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BB1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BB1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BD$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BC1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BC$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BC1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BC1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BE$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BD1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BD$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BD1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BD1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BF$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BE1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BE$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BE1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BE1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BG$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BF1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BF$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BF1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BF1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BH$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BG1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BG$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BG1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BG1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BI$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BH1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BH$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BH1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BH1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BJ$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BI1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BI$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BI1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BI1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BK$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BJ1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BJ$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BJ1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BJ1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BL$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BK1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BK$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BK1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BK1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BM$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BL1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BL$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BL1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BL1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BN$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BM1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BM$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BM1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BM1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BO$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BN1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BN$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BN1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BN1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BP$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BO1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BO$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BO1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BO1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BQ$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BP1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BP$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BP1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BP1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BR$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BQ1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BQ$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BQ1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BQ1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BS$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BR1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BR$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BR1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BR1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BT$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BS1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BS$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BS1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BS1888))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1888, $E1888)=\"n/a\",0,IF(OFFSET($G1885, -$E1888, $E1888)=\"SL\",\nIF(OFFSET($G1878,-$E1888,$E1888)+$E1888>BU$5,IFERROR((OFFSET($G1877,-$E1888,$E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BT1888)),\nIF(OFFSET($G1879,-$E1888,$E1888)+$E1888>BT$5,IFERROR(((OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BT1888))*OFFSET($G1884, -$E1888, $E1888)/(OFFSET($G1878,-$E1888,$E1888))),0),OFFSET($G1877,-$E1888,$E1888)-SUM($G1888:BT1888))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1889)","v":"Depreciation of net capex 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>Q$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:P1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>P$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:P1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:P1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>R$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Q1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>Q$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Q1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Q1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>S$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:R1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>R$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:R1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:R1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>T$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:S1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>S$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:S1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:S1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>U$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:T1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>T$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:T1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:T1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>V$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:U1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>U$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:U1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:U1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>W$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:V1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>V$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:V1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:V1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>X$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:W1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>W$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:W1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:W1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>Y$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:X1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>X$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:X1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:X1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>Z$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Y1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>Y$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Y1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Y1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AA$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Z1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>Z$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Z1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:Z1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AB$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AA1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AA$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AA1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AA1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AC$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AB1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AB$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AB1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AB1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AD$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AC1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AC$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AC1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AC1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AE$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AD1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AD$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AD1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AD1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AF$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AE1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AE$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AE1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AE1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AG$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AF1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AF$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AF1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AF1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AH$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AG1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AG$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AG1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AG1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AI$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AH1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AH$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AH1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AH1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AJ$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AI1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AI$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AI1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AI1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AK$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AJ1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AJ$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AJ1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AJ1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AL$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AK1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AK$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AK1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AK1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AM$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AL1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AL$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AL1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AL1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AN$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AM1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AM$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AM1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AM1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AO$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AN1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AN$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AN1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AN1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AP$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AO1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AO$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AO1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AO1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AQ$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AP1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AP$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AP1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AP1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AR$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AQ1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AQ$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AQ1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AQ1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AS$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AR1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AR$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AR1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AR1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AT$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AS1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AS$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AS1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AS1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AU$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AT1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AT$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AT1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AT1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AV$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AU1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AU$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AU1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AU1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AW$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AV1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AV$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AV1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AV1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AX$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AW1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AW$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AW1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AW1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AY$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AX1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AX$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AX1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AX1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>AZ$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AY1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AY$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AY1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AY1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BA$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AZ1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>AZ$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AZ1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:AZ1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BB$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BA1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BA$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BA1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BA1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BC$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BB1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BB$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BB1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BB1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BD$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BC1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BC$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BC1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BC1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BE$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BD1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BD$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BD1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BD1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BF$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BE1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BE$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BE1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BE1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BG$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BF1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BF$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BF1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BF1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BH$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BG1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BG$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BG1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BG1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BI$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BH1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BH$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BH1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BH1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BJ$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BI1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BI$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BI1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BI1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BK$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BJ1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BJ$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BJ1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BJ1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BL$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BK1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BK$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BK1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BK1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BM$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BL1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BL$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BL1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BL1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BN$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BM1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BM$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BM1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BM1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BO$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BN1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BN$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BN1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BN1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BP$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BO1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BO$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BO1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BO1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BQ$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BP1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BP$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BP1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BP1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BR$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BQ1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BQ$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BQ1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BQ1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BS$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BR1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BR$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BR1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BR1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BT$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BS1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BS$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BS1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BS1889))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1889, $E1889)=\"n/a\",0,IF(OFFSET($G1886, -$E1889, $E1889)=\"SL\",\nIF(OFFSET($G1879,-$E1889,$E1889)+$E1889>BU$5,IFERROR((OFFSET($G1878,-$E1889,$E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BT1889)),\nIF(OFFSET($G1880,-$E1889,$E1889)+$E1889>BT$5,IFERROR(((OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BT1889))*OFFSET($G1885, -$E1889, $E1889)/(OFFSET($G1879,-$E1889,$E1889))),0),OFFSET($G1878,-$E1889,$E1889)-SUM($G1889:BT1889))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1890)","v":"Depreciation of net capex 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>R$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Q$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Q1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>S$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>R$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:R1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>T$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>S$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:S1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>U$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>T$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:T1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>V$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>U$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:U1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>W$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>V$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:V1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>X$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>W$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:W1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>Y$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>X$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:X1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>Z$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Y$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Y1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AA$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>Z$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:Z1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AB$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AA$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AA1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AC$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AB$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AB1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AD$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AC$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AC1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AE$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AD$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AD1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AF$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AE$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AE1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AG$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AF$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AF1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AH$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AG$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AG1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AI$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AH$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AH1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AJ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AI$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AI1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AK$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AJ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AJ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AL$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AK$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AK1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AM$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AL$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AL1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AN$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AM$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AM1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AO$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AN$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AN1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AP$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AO$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AO1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AQ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AP$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AP1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AR$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AQ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AQ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AS$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AR$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AR1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AT$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AS$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AS1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AU$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AT$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AT1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AV$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AU$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AU1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AW$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AV$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AV1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AX$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AW$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AW1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AY$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AX$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AX1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>AZ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AY$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AY1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BA$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>AZ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:AZ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BB$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BA$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BA1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BC$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BB$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BB1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BD$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BC$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BC1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BE$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BD$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BD1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BF$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BE$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BE1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BG$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BF$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BF1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BH$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BG$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BG1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BI$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BH$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BH1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BJ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BI$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BI1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BK$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BJ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BJ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BL$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BK$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BK1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BM$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BL$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BL1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BN$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BM$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BM1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BO$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BN$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BN1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BP$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BO$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BO1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BQ$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BP$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BP1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BR$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BQ$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BQ1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BS$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BR$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BR1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BT$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BS$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BS1890))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1890, $E1890)=\"n/a\",0,IF(OFFSET($G1887, -$E1890, $E1890)=\"SL\",\nIF(OFFSET($G1880,-$E1890,$E1890)+$E1890>BU$5,IFERROR((OFFSET($G1879,-$E1890,$E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890)),\nIF(OFFSET($G1881,-$E1890,$E1890)+$E1890>BT$5,IFERROR(((OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890))*OFFSET($G1886, -$E1890, $E1890)/(OFFSET($G1880,-$E1890,$E1890))),0),OFFSET($G1879,-$E1890,$E1890)-SUM($G1890:BT1890))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1881)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>I$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>H$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:H1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>J$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>I$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:I1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>K$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>J$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:J1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>L$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>K$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:K1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>M$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>L$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:L1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>N$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>M$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:M1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>O$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>N$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:N1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>P$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>O$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:O1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Q$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>P$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:P1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>R$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Q$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Q1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>S$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>R$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:R1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>T$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>S$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:S1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>U$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>T$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:T1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>V$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>U$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:U1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>W$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>V$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:V1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>X$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>W$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:W1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Y$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>X$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:X1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>Z$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Y$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Y1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AA$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>Z$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:Z1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AB$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AA$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AA1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AC$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AB$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AB1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AD$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AC$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AC1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AE$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AD$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AD1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AF$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AE$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AE1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AG$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AF$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AF1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AH$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AG$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AG1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AI$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AH$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AH1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AJ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AI$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AI1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AK$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AJ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AJ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AL$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AK$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AK1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AM$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AL$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AL1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AN$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AM$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AM1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AO$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AN$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AN1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AP$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AO$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AO1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AQ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AP$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AP1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AR$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AQ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AQ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AS$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AR$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AR1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AT$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AS$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AS1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AU$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AT$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AT1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AV$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AU$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AU1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AW$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AV$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AV1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AX$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AW$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AW1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AY$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AX$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AX1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>AZ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AY$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AY1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BA$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>AZ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:AZ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BB$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BA$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BA1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BC$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BB$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BB1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BD$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BC$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BC1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BE$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BD$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BD1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BF$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BE$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BE1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BG$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BF$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BF1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BH$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BG$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BG1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BI$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BH$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BH1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BJ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BI$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BI1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BK$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BJ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BJ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BL$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BK$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BK1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BM$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BL$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BL1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BN$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BM$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BM1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BO$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BN$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BN1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BP$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BO$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BO1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BQ$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BP$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BP1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BR$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BQ$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BQ1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BS$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BR$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BR1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BT$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BS$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BS1893))))","v":0},{"$f":"IF(OFFSET($G1874, -$E1880, $E1881)=\"n/a\", 0, IF(OFFSET($G1877, -$E1880, $E1881)=\"SL\",\nIF(OFFSET($G1874, -$E1880, $E1881)+$E1881>BU$5, IFERROR((OFFSET($G1873, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))), 0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893)),\nIF(OFFSET($G1875, -$E1880, $E1881)+$E1881>BT$5, IFERROR(((OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893))*OFFSET($G1876, -$E1880, $E1881)/(OFFSET($G1874, -$E1880, $E1881))),0), OFFSET($G1873, -$E1880, $E1881)-SUM($G1893:BT1893))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1882)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>J$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>I$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:I1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>K$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>J$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:J1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>L$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>K$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:K1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>M$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>L$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:L1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>N$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>M$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:M1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>O$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>N$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:N1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>P$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>O$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:O1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Q$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>P$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:P1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>R$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Q$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Q1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>S$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>R$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:R1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>T$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>S$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:S1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>U$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>T$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:T1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>V$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>U$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:U1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>W$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>V$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:V1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>X$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>W$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:W1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Y$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>X$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:X1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>Z$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Y$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Y1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AA$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>Z$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:Z1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AB$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AA$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AA1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AC$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AB$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AB1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AD$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AC$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AC1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AE$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AD$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AD1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AF$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AE$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AE1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AG$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AF$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AF1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AH$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AG$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AG1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AI$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AH$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AH1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AJ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AI$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AI1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AK$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AJ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AJ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AL$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AK$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AK1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AM$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AL$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AL1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AN$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AM$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AM1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AO$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AN$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AN1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AP$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AO$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AO1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AQ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AP$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AP1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AR$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AQ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AQ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AS$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AR$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AR1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AT$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AS$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AS1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AU$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AT$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AT1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AV$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AU$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AU1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AW$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AV$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AV1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AX$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AW$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AW1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AY$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AX$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AX1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>AZ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AY$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AY1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BA$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>AZ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:AZ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BB$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BA$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BA1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BC$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BB$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BB1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BD$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BC$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BC1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BE$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BD$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BD1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BF$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BE$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BE1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BG$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BF$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BF1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BH$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BG$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BG1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BI$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BH$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BH1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BJ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BI$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BI1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BK$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BJ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BJ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BL$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BK$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BK1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BM$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BL$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BL1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BN$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BM$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BM1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BO$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BN$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BN1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BP$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BO$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BO1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BQ$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BP$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BP1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BR$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BQ$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BQ1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BS$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BR$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BR1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BT$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BS$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BS1894))))","v":0},{"$f":"IF(OFFSET($G1875, -$E1881, $E1882)=\"n/a\", 0, IF(OFFSET($G1878, -$E1881, $E1882)=\"SL\",\nIF(OFFSET($G1875, -$E1881, $E1882)+$E1882>BU$5, IFERROR((OFFSET($G1874, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))), 0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894)),\nIF(OFFSET($G1876, -$E1881, $E1882)+$E1882>BT$5, IFERROR(((OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894))*OFFSET($G1877, -$E1881, $E1882)/(OFFSET($G1875, -$E1881, $E1882))),0), OFFSET($G1874, -$E1881, $E1882)-SUM($G1894:BT1894))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1883)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>K$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>J$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:J1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>L$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>K$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:K1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>M$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>L$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:L1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>N$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>M$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:M1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>O$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>N$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:N1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>P$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>O$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:O1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Q$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>P$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:P1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>R$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Q$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Q1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>S$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>R$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:R1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>T$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>S$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:S1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>U$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>T$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:T1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>V$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>U$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:U1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>W$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>V$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:V1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>X$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>W$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:W1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Y$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>X$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:X1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>Z$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Y$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Y1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AA$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>Z$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:Z1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AB$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AA$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AA1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AC$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AB$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AB1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AD$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AC$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AC1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AE$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AD$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AD1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AF$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AE$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AE1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AG$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AF$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AF1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AH$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AG$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AG1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AI$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AH$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AH1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AJ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AI$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AI1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AK$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AJ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AJ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AL$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AK$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AK1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AM$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AL$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AL1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AN$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AM$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AM1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AO$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AN$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AN1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AP$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AO$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AO1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AQ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AP$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AP1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AR$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AQ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AQ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AS$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AR$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AR1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AT$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AS$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AS1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AU$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AT$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AT1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AV$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AU$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AU1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AW$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AV$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AV1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AX$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AW$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AW1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AY$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AX$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AX1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>AZ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AY$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AY1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BA$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>AZ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:AZ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BB$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BA$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BA1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BC$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BB$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BB1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BD$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BC$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BC1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BE$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BD$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BD1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BF$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BE$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BE1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BG$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BF$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BF1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BH$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BG$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BG1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BI$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BH$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BH1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BJ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BI$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BI1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BK$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BJ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BJ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BL$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BK$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BK1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BM$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BL$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BL1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BN$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BM$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BM1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BO$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BN$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BN1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BP$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BO$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BO1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BQ$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BP$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BP1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BR$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BQ$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BQ1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BS$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BR$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BR1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BT$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BS$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BS1895))))","v":0},{"$f":"IF(OFFSET($G1876, -$E1882, $E1883)=\"n/a\", 0, IF(OFFSET($G1879, -$E1882, $E1883)=\"SL\",\nIF(OFFSET($G1876, -$E1882, $E1883)+$E1883>BU$5, IFERROR((OFFSET($G1875, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))), 0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895)),\nIF(OFFSET($G1877, -$E1882, $E1883)+$E1883>BT$5, IFERROR(((OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895))*OFFSET($G1878, -$E1882, $E1883)/(OFFSET($G1876, -$E1882, $E1883))),0), OFFSET($G1875, -$E1882, $E1883)-SUM($G1895:BT1895))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1884)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>L$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>K$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:K1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>M$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>L$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:L1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>N$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>M$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:M1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>O$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>N$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:N1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>P$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>O$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:O1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Q$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>P$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:P1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>R$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Q$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Q1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>S$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>R$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:R1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>T$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>S$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:S1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>U$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>T$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:T1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>V$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>U$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:U1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>W$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>V$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:V1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>X$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>W$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:W1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Y$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>X$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:X1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>Z$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Y$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Y1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AA$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>Z$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:Z1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AB$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AA$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AA1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AC$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AB$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AB1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AD$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AC$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AC1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AE$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AD$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AD1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AF$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AE$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AE1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AG$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AF$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AF1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AH$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AG$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AG1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AI$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AH$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AH1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AJ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AI$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AI1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AK$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AJ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AJ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AL$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AK$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AK1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AM$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AL$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AL1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AN$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AM$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AM1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AO$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AN$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AN1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AP$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AO$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AO1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AQ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AP$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AP1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AR$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AQ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AQ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AS$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AR$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AR1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AT$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AS$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AS1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AU$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AT$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AT1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AV$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AU$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AU1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AW$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AV$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AV1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AX$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AW$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AW1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AY$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AX$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AX1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>AZ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AY$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AY1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BA$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>AZ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:AZ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BB$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BA$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BA1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BC$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BB$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BB1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BD$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BC$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BC1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BE$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BD$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BD1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BF$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BE$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BE1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BG$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BF$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BF1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BH$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BG$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BG1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BI$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BH$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BH1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BJ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BI$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BI1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BK$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BJ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BJ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BL$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BK$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BK1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BM$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BL$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BL1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BN$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BM$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BM1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BO$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BN$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BN1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BP$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BO$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BO1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BQ$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BP$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BP1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BR$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BQ$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BQ1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BS$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BR$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BR1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BT$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BS$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BS1896))))","v":0},{"$f":"IF(OFFSET($G1877, -$E1883, $E1884)=\"n/a\", 0, IF(OFFSET($G1880, -$E1883, $E1884)=\"SL\",\nIF(OFFSET($G1877, -$E1883, $E1884)+$E1884>BU$5, IFERROR((OFFSET($G1876, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))), 0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896)),\nIF(OFFSET($G1878, -$E1883, $E1884)+$E1884>BT$5, IFERROR(((OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896))*OFFSET($G1879, -$E1883, $E1884)/(OFFSET($G1877, -$E1883, $E1884))),0), OFFSET($G1876, -$E1883, $E1884)-SUM($G1896:BT1896))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1885)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>M$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>L$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:L1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>N$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>M$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:M1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>O$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>N$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:N1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>P$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>O$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:O1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Q$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>P$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:P1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>R$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Q$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Q1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>S$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>R$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:R1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>T$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>S$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:S1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>U$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>T$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:T1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>V$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>U$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:U1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>W$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>V$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:V1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>X$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>W$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:W1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Y$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>X$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:X1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>Z$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Y$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Y1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AA$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>Z$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:Z1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AB$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AA$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AA1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AC$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AB$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AB1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AD$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AC$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AC1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AE$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AD$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AD1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AF$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AE$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AE1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AG$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AF$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AF1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AH$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AG$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AG1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AI$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AH$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AH1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AJ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AI$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AI1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AK$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AJ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AJ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AL$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AK$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AK1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AM$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AL$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AL1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AN$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AM$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AM1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AO$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AN$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AN1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AP$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AO$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AO1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AQ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AP$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AP1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AR$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AQ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AQ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AS$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AR$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AR1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AT$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AS$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AS1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AU$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AT$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AT1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AV$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AU$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AU1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AW$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AV$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AV1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AX$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AW$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AW1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AY$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AX$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AX1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>AZ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AY$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AY1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BA$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>AZ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:AZ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BB$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BA$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BA1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BC$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BB$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BB1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BD$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BC$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BC1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BE$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BD$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BD1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BF$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BE$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BE1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BG$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BF$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BF1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BH$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BG$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BG1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BI$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BH$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BH1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BJ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BI$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BI1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BK$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BJ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BJ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BL$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BK$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BK1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BM$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BL$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BL1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BN$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BM$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BM1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BO$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BN$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BN1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BP$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BO$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BO1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BQ$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BP$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BP1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BR$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BQ$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BQ1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BS$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BR$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BR1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BT$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BS$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BS1897))))","v":0},{"$f":"IF(OFFSET($G1878, -$E1884, $E1885)=\"n/a\", 0, IF(OFFSET($G1881, -$E1884, $E1885)=\"SL\",\nIF(OFFSET($G1878, -$E1884, $E1885)+$E1885>BU$5, IFERROR((OFFSET($G1877, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))), 0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897)),\nIF(OFFSET($G1879, -$E1884, $E1885)+$E1885>BT$5, IFERROR(((OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897))*OFFSET($G1880, -$E1884, $E1885)/(OFFSET($G1878, -$E1884, $E1885))),0), OFFSET($G1877, -$E1884, $E1885)-SUM($G1897:BT1897))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1886)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>N$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>M$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:M1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>O$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>N$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:N1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>P$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>O$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:O1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Q$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>P$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:P1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>R$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Q$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Q1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>S$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>R$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:R1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>T$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>S$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:S1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>U$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>T$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:T1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>V$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>U$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:U1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>W$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>V$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:V1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>X$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>W$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:W1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Y$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>X$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:X1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>Z$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Y$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Y1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AA$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>Z$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:Z1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AB$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AA$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AA1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AC$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AB$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AB1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AD$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AC$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AC1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AE$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AD$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AD1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AF$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AE$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AE1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AG$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AF$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AF1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AH$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AG$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AG1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AI$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AH$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AH1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AJ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AI$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AI1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AK$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AJ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AJ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AL$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AK$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AK1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AM$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AL$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AL1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AN$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AM$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AM1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AO$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AN$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AN1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AP$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AO$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AO1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AQ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AP$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AP1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AR$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AQ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AQ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AS$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AR$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AR1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AT$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AS$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AS1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AU$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AT$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AT1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AV$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AU$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AU1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AW$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AV$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AV1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AX$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AW$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AW1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AY$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AX$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AX1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>AZ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AY$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AY1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BA$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>AZ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:AZ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BB$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BA$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BA1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BC$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BB$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BB1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BD$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BC$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BC1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BE$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BD$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BD1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BF$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BE$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BE1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BG$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BF$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BF1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BH$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BG$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BG1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BI$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BH$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BH1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BJ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BI$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BI1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BK$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BJ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BJ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BL$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BK$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BK1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BM$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BL$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BL1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BN$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BM$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BM1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BO$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BN$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BN1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BP$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BO$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BO1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BQ$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BP$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BP1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BR$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BQ$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BQ1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BS$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BR$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BR1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BT$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BS$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BS1898))))","v":0},{"$f":"IF(OFFSET($G1879, -$E1885, $E1886)=\"n/a\", 0, IF(OFFSET($G1882, -$E1885, $E1886)=\"SL\",\nIF(OFFSET($G1879, -$E1885, $E1886)+$E1886>BU$5, IFERROR((OFFSET($G1878, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))), 0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898)),\nIF(OFFSET($G1880, -$E1885, $E1886)+$E1886>BT$5, IFERROR(((OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898))*OFFSET($G1881, -$E1885, $E1886)/(OFFSET($G1879, -$E1885, $E1886))),0), OFFSET($G1878, -$E1885, $E1886)-SUM($G1898:BT1898))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1887)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>O$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>N$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:N1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>P$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>O$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:O1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Q$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>P$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:P1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>R$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Q$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Q1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>S$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>R$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:R1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>T$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>S$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:S1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>U$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>T$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:T1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>V$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>U$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:U1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>W$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>V$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:V1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>X$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>W$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:W1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Y$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>X$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:X1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>Z$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Y$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Y1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AA$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>Z$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:Z1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AB$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AA$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AA1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AC$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AB$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AB1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AD$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AC$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AC1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AE$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AD$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AD1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AF$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AE$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AE1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AG$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AF$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AF1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AH$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AG$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AG1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AI$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AH$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AH1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AJ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AI$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AI1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AK$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AJ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AJ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AL$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AK$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AK1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AM$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AL$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AL1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AN$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AM$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AM1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AO$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AN$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AN1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AP$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AO$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AO1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AQ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AP$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AP1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AR$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AQ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AQ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AS$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AR$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AR1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AT$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AS$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AS1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AU$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AT$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AT1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AV$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AU$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AU1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AW$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AV$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AV1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AX$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AW$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AW1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AY$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AX$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AX1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>AZ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AY$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AY1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BA$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>AZ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:AZ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BB$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BA$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BA1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BC$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BB$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BB1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BD$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BC$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BC1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BE$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BD$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BD1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BF$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BE$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BE1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BG$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BF$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BF1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BH$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BG$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BG1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BI$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BH$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BH1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BJ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BI$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BI1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BK$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BJ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BJ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BL$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BK$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BK1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BM$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BL$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BL1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BN$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BM$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BM1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BO$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BN$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BN1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BP$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BO$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BO1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BQ$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BP$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BP1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BR$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BQ$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BQ1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BS$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BR$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BR1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BT$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BS$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BS1899))))","v":0},{"$f":"IF(OFFSET($G1880, -$E1886, $E1887)=\"n/a\", 0, IF(OFFSET($G1883, -$E1886, $E1887)=\"SL\",\nIF(OFFSET($G1880, -$E1886, $E1887)+$E1887>BU$5, IFERROR((OFFSET($G1879, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))), 0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899)),\nIF(OFFSET($G1881, -$E1886, $E1887)+$E1887>BT$5, IFERROR(((OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899))*OFFSET($G1882, -$E1886, $E1887)/(OFFSET($G1880, -$E1886, $E1887))),0), OFFSET($G1879, -$E1886, $E1887)-SUM($G1899:BT1899))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1888)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>P$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>O$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:O1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Q$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>P$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:P1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>R$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Q$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Q1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>S$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>R$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:R1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>T$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>S$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:S1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>U$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>T$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:T1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>V$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>U$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:U1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>W$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>V$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:V1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>X$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>W$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:W1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Y$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>X$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:X1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>Z$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Y$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Y1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AA$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>Z$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:Z1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AB$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AA$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AA1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AC$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AB$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AB1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AD$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AC$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AC1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AE$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AD$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AD1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AF$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AE$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AE1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AG$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AF$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AF1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AH$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AG$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AG1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AI$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AH$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AH1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AJ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AI$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AI1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AK$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AJ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AJ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AL$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AK$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AK1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AM$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AL$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AL1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AN$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AM$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AM1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AO$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AN$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AN1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AP$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AO$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AO1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AQ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AP$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AP1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AR$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AQ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AQ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AS$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AR$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AR1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AT$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AS$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AS1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AU$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AT$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AT1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AV$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AU$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AU1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AW$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AV$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AV1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AX$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AW$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AW1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AY$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AX$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AX1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>AZ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AY$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AY1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BA$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>AZ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:AZ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BB$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BA$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BA1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BC$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BB$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BB1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BD$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BC$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BC1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BE$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BD$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BD1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BF$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BE$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BE1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BG$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BF$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BF1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BH$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BG$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BG1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BI$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BH$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BH1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BJ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BI$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BI1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BK$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BJ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BJ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BL$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BK$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BK1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BM$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BL$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BL1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BN$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BM$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BM1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BO$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BN$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BN1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BP$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BO$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BO1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BQ$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BP$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BP1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BR$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BQ$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BQ1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BS$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BR$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BR1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BT$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BS$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BS1900))))","v":0},{"$f":"IF(OFFSET($G1881, -$E1887, $E1888)=\"n/a\", 0, IF(OFFSET($G1884, -$E1887, $E1888)=\"SL\",\nIF(OFFSET($G1881, -$E1887, $E1888)+$E1888>BU$5, IFERROR((OFFSET($G1880, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))), 0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900)),\nIF(OFFSET($G1882, -$E1887, $E1888)+$E1888>BT$5, IFERROR(((OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900))*OFFSET($G1883, -$E1887, $E1888)/(OFFSET($G1881, -$E1887, $E1888))),0), OFFSET($G1880, -$E1887, $E1888)-SUM($G1900:BT1900))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1889)","v":"Depreciation of asset adjustments - TAB 2027-28"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Q$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>P$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:P1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>R$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Q$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Q1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>S$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>R$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:R1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>T$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>S$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:S1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>U$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>T$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:T1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>V$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>U$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:U1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>W$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>V$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:V1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>X$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>W$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:W1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Y$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>X$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:X1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>Z$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Y$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Y1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AA$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>Z$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:Z1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AB$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AA$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AA1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AC$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AB$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AB1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AD$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AC$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AC1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AE$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AD$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AD1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AF$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AE$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AE1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AG$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AF$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AF1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AH$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AG$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AG1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AI$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AH$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AH1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AJ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AI$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AI1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AK$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AJ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AJ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AL$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AK$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AK1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AM$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AL$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AL1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AN$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AM$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AM1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AO$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AN$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AN1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AP$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AO$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AO1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AQ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AP$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AP1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AR$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AQ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AQ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AS$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AR$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AR1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AT$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AS$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AS1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AU$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AT$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AT1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AV$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AU$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AU1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AW$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AV$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AV1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AX$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AW$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AW1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AY$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AX$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AX1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>AZ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AY$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AY1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BA$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>AZ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:AZ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BB$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BA$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BA1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BC$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BB$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BB1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BD$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BC$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BC1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BE$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BD$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BD1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BF$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BE$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BE1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BG$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BF$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BF1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BH$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BG$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BG1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BI$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BH$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BH1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BJ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BI$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BI1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BK$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BJ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BJ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BL$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BK$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BK1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BM$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BL$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BL1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BN$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BM$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BM1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BO$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BN$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BN1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BP$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BO$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BO1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BQ$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BP$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BP1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BR$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BQ$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BQ1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BS$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BR$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BR1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BT$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BS$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BS1901))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1888, $E1889)=\"n/a\", 0, IF(OFFSET($G1885, -$E1888, $E1889)=\"SL\",\nIF(OFFSET($G1882, -$E1888, $E1889)+$E1889>BU$5, IFERROR((OFFSET($G1881, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))), 0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901)),\nIF(OFFSET($G1883, -$E1888, $E1889)+$E1889>BT$5, IFERROR(((OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901))*OFFSET($G1884, -$E1888, $E1889)/(OFFSET($G1882, -$E1888, $E1889))),0), OFFSET($G1881, -$E1888, $E1889)-SUM($G1901:BT1901))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1890)","v":"Depreciation of asset adjustments - TAB 2028-29"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>R$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Q$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Q1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>S$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>R$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:R1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>T$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>S$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:S1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>U$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>T$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:T1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>V$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>U$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:U1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>W$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>V$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:V1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>X$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>W$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:W1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>Y$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>X$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:X1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>Z$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Y$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Y1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AA$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>Z$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:Z1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AB$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AA$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AA1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AC$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AB$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AB1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AD$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AC$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AC1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AE$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AD$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AD1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AF$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AE$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AE1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AG$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AF$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AF1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AH$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AG$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AG1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AI$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AH$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AH1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AJ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AI$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AI1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AK$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AJ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AJ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AL$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AK$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AK1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AM$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AL$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AL1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AN$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AM$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AM1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AO$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AN$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AN1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AP$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AO$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AO1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AQ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AP$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AP1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AR$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AQ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AQ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AS$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AR$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AR1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AT$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AS$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AS1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AU$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AT$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AT1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AV$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AU$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AU1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AW$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AV$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AV1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AX$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AW$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AW1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AY$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AX$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AX1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>AZ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AY$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AY1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BA$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>AZ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:AZ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BB$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BA$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BA1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BC$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BB$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BB1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BD$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BC$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BC1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BE$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BD$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BD1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BF$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BE$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BE1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BG$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BF$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BF1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BH$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BG$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BG1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BI$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BH$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BH1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BJ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BI$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BI1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BK$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BJ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BJ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BL$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BK$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BK1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BM$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BL$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BL1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BN$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BM$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BM1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BO$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BN$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BN1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BP$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BO$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BO1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BQ$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BP$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BP1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BR$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BQ$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BQ1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BS$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BR$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BR1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BT$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BS$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BS1902))))","v":0},{"$f":"IF(OFFSET($G1883, -$E1889, $E1890)=\"n/a\", 0, IF(OFFSET($G1886, -$E1889, $E1890)=\"SL\",\nIF(OFFSET($G1883, -$E1889, $E1890)+$E1890>BU$5, IFERROR((OFFSET($G1882, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))), 0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902)),\nIF(OFFSET($G1884, -$E1889, $E1890)+$E1890>BT$5, IFERROR(((OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902))*OFFSET($G1885, -$E1889, $E1890)/(OFFSET($G1883, -$E1889, $E1890))),0), OFFSET($G1882, -$E1889, $E1890)-SUM($G1902:BT1902))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1868&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1880:H1903)+H1872","v":0.52910345712098339},0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,{"$f":"SUM(AN1880:AN1903)+AN1872","v":0.52910345712098339},0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.52910345712098339,0.22653727735767504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1880:BT1903)+BT1872","v":0},{"$f":"SUM(BU1880:BU1903)+BU1872","v":0}]

{"sheet":"RAB tracking summary","index":6,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AUSGRID - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2023-24)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":16035.751553290582},null,null,{"$f":"SUM(G9:G58)","v":0},{"$f":"SUM(H9:H58)","v":0},{"$f":"SUM(I9:I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E25","v":"Sub-transmission lines and cables"},{"$f":"INDEX('RAB input'!511:511, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1863.2320988459278},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1},{"$f":"$D9-$G9","v":1863.2320988459278},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$45:$45, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"Cable tunnel (dx)"},{"$f":"INDEX('RAB input'!512:512, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":171.09112110164293},1,171.09112110164293,0,{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$86:$86, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"Distribution lines and cables"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4575.7998799408288},1,4575.7998799408288,0,{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$127:$127, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"Substations"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4413.9006619347138},1,4413.9006619347138,0,{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$168:$168, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"Transformers"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":764.27011654581599},1,764.27011654581599,0,{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$209:$209, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"Low Voltage Lines and Cables"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2684.0800443751664},1,2684.0800443751664,0,{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$250:$250, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"Customer Metering and Load Control"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":15.549693933560535},1,15.549693933560535,0,{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$291:$291, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"Customer Metering (digital)"},{"$f":"INDEX('RAB input'!518:518, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-3.3070939175872279E-8},1,-3.3070939175872279E-8,0,{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$332:$332, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"Communications (digital) - dx"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":174.67567489540144},1,174.67567489540144,0,{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$373:$373, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"Total Communications"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-1.4005183140722299E-3},1,-1.4005183140722299E-3,0,{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$414:$414, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"System IT (dx)"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-2.7131637364837662},1,-2.7131637364837662,0,{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$455:$455, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"Ancillary substation equipment (dx)"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":93.706823253145387},1,93.706823253145387,0,{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$496:$496, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"Land and Easements"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":530.58550595488578},1,530.58550595488578,0,{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$537:$537, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"Furniture, fittings, plant and equipment"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":34.128958343703374},1,34.128958343703374,0,{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$578:$578, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"Land (non-system)"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$619:$619, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"Other non system assets"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.168665656570796},1,1.168665656570796,0,{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$660:$660, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":"IT systems"},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":26.505448652339027},1,26.505448652339027,0,{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$701:$701, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"Motor vehicles"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":93.696136224820378},1,93.696136224820378,0,{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$742:$742, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":"Land (non-system) depreciation"},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-238.84522421054797},1,-238.84522421054797,0,{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$783:$783, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":"Enterprise resource platform"},{"$f":"INDEX('RAB input'!530:530, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$824:$824, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":"Distribution Leases (Network)"},{"$f":"INDEX('RAB input'!531:531, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.271173},1,0.271173,0,{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$865:$865, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":"Distribution Leases (Non-network)"},{"$f":"INDEX('RAB input'!532:532, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$906:$906, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":"Composite poles"},{"$f":"INDEX('RAB input'!533:533, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$947:$947, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":0},{"$f":"INDEX('RAB input'!534:534, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$988:$988, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":0},{"$f":"INDEX('RAB input'!535:535, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1029:$1029, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":0},{"$f":"INDEX('RAB input'!536:536, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1070:$1070, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":0},{"$f":"INDEX('RAB input'!537:537, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1111:$1111, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":0},{"$f":"INDEX('RAB input'!538:538, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":0},{"$f":"INDEX('RAB input'!539:539, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1193:$1193, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":0},{"$f":"INDEX('RAB input'!540:540, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":0},{"$f":"INDEX('RAB input'!541:541, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1275:$1275, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":0},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1316:$1316, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":0},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1},{"$f":"$D41-$G41","v":0},0,{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1357:$1357, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":0},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1398:$1398, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":0},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1439:$1439, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":0},{"$f":"INDEX('RAB input'!546:546, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1480:$1480, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":0},{"$f":"INDEX('RAB input'!547:547, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1521:$1521, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":0},{"$f":"INDEX('RAB input'!548:548, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1562:$1562, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":0},{"$f":"INDEX('RAB input'!549:549, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1603:$1603, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":0},{"$f":"INDEX('RAB input'!550:550, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1644:$1644, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":0},{"$f":"INDEX('RAB input'!551:551, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1685:$1685, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!552:552, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1726:$1726, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!553:553, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1767:$1767, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!554:554, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1808:$1808, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!555:555, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1849:$1849, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!556:556, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":"Buildings (system)"},{"$f":"INDEX('RAB input'!557:557, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":102.87929045843315},1,102.87929045843315,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1931:$1931, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":"Buildings (non-system)"},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":512.20221979579037},1,512.20221979579037,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1972:$1972, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":"In-house software"},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":192.55346437168097},1,192.55346437168097,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2013:$2013, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":27.014364504575465},1,27.014364504575465,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2054:$2054, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":7,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AUSGRID - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2023-24)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":-1.4005513850114059E-3},{"$f":"SUM(H8:H57)","v":-1.4005513850114059E-3},{"$f":"SUM(I8:I57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 1"},{"$f":"'RAB input'!$E25","v":"Sub-transmission lines and cables"},{"$f":"IF(AND('RAB input'!$F456=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":false},{"$f":"SUM(H8:XFD8)","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 2"},{"$f":"'RAB input'!$E26","v":"Cable tunnel (dx)"},{"$f":"IF(AND('RAB input'!$F457=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":false},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 3"},{"$f":"'RAB input'!$E27","v":"Distribution lines and cables"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 4"},{"$f":"'RAB input'!$E28","v":"Substations"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 5"},{"$f":"'RAB input'!$E29","v":"Transformers"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 6"},{"$f":"'RAB input'!$E30","v":"Low Voltage Lines and Cables"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 7"},{"$f":"'RAB input'!$E31","v":"Customer Metering and Load Control"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 8"},{"$f":"'RAB input'!$E32","v":"Customer Metering (digital)"},{"$f":"IF(AND('RAB input'!$F463=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},-3.3070939175872279E-8,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":-3.3070939175872279E-8},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 9"},{"$f":"'RAB input'!$E33","v":"Communications (digital) - dx"},{"$f":"IF(AND('RAB input'!$F464=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 10"},{"$f":"'RAB input'!$E34","v":"Total Communications"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},-1.4005183140722299E-3,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-1.4005183140722299E-3},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 11"},{"$f":"'RAB input'!$E35","v":"System IT (dx)"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 12"},{"$f":"'RAB input'!$E36","v":"Ancillary substation equipment (dx)"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 13"},{"$f":"'RAB input'!$E37","v":"Land and Easements"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 14"},{"$f":"'RAB input'!$E38","v":"Furniture, fittings, plant and equipment"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 15"},{"$f":"'RAB input'!$E39","v":"Land (non-system)"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 16"},{"$f":"'RAB input'!$E40","v":"Other non system assets"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 17"},{"$f":"'RAB input'!$E41","v":"IT systems"},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 18"},{"$f":"'RAB input'!$E42","v":"Motor vehicles"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 19"},{"$f":"'RAB input'!$E43","v":"Land (non-system) depreciation"},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 20"},{"$f":"'RAB input'!$E44","v":"Enterprise resource platform"},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 21"},{"$f":"'RAB input'!$E45","v":"Distribution Leases (Network)"},{"$f":"IF(AND('RAB input'!$F476=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 22"},{"$f":"'RAB input'!$E46","v":"Distribution Leases (Non-network)"},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 23"},{"$f":"'RAB input'!$E47","v":"Composite poles"},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 24"},{"$f":"'RAB input'!$E48","v":0},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 25"},{"$f":"'RAB input'!$E49","v":0},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 26"},{"$f":"'RAB input'!$E50","v":0},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 27"},{"$f":"'RAB input'!$E51","v":0},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 28"},{"$f":"'RAB input'!$E52","v":0},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 29"},{"$f":"'RAB input'!$E53","v":0},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 30"},{"$f":"'RAB input'!$E54","v":0},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 31"},{"$f":"'RAB input'!$E55","v":0},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 32"},{"$f":"'RAB input'!$E56","v":0},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 33"},{"$f":"'RAB input'!$E57","v":0},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 34"},{"$f":"'RAB input'!$E58","v":0},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 35"},{"$f":"'RAB input'!$E59","v":0},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 36"},{"$f":"'RAB input'!$E60","v":0},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 37"},{"$f":"'RAB input'!$E61","v":0},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 38"},{"$f":"'RAB input'!$E62","v":0},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 39"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 40"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 41"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 42"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 43"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 44"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 45"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 46"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 47"},{"$f":"'RAB input'!$E71","v":"Buildings (system)"},{"$f":"IF(AND('RAB input'!$F502=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 48"},{"$f":"'RAB input'!$E72","v":"Buildings (non-system)"},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 49"},{"$f":"'RAB input'!$E73","v":"In-house software"},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 50"},{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":false},0,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":10449.152663436356},{"$f":"SUM(H60:H109)","v":434.54448561315451},{"$f":"SUM(I60:I109)","v":433.66242401186628},429.69467652021609,420.31532380183864,402.39777936103121,378.81763770761182,379.41323979254594,372.78025293679462,363.95327872997262,362.72710094494278,361.48180091688607,360.36046947281403,344.58724389267877,342.36127527645374,340.46552265527419,337.0790828688443,334.74317135806285,332.87201346906198,330.99859736939698,329.23149155885011,327.57390750585455,322.43270882166536,306.40555137919392,218.71244311051265,201.1713228904373,199.83669636548518,198.55883465829197,197.33543504388246,166.23922331016527,140.3308066753637,88.159270912829996,91.176577402827547,72.024130805247736,27.297498201326501,26.10071147278979,25.173610197356979,23.290798413598637,21.933972940932517,20.255293237008729,18.822754748965579,15.986480508493726,15.280646847632134,17.099300255898662,33.530487583560486,27.931670357844226,25.488424506031407,31.048531672971865,25.009102045316212,7.3248691954066381,16.852148824611429,17.51520197003245,23.099951731452347,24.930364048696248,19.706976089417157,2.5928868581204738,14.417742662679384,11.390121018318535,10.693464586505392,11.512742689703193,12.418851380106771,4.2822515187407543E-3]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Sub-transmission lines and cables"},null,1222.2241270329689,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.037405203259134},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.253828985747262},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.446239028399773},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.616626356053757},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.766833720083376},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":40.898566079207932},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.013400360325079},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.112794548010008},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.198096148068437},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.270550067494128},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.331305950346717},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.381425006419072},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.421886367092895},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.45359300047545},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.477377215757194},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.494005784721651},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.504184706462766},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.508563639614735},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.507740024765894},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.502262918202639},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.492636556707126},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.479323671803435},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.462748570607971},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.443299999282978},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.42133380401215},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.397175403410785},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.371122085341867},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":41.34344514023357},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.886283864836592},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4883383752449775},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-16.224739416921583},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5880620575958577},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4790910235918213},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3747082436511131},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2747205281289613},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1789428216814257},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0871978607685233},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9993158455782694},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9151341257644476},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8344968994164705},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7572549247041982},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6832652436640212},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6123909176150097},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.794049513646499},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1848390572737042},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3653313880093538},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.293251906796705},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.044421510015205},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$42:$42, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$42:$42, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$42:$42, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Cable tunnel (dx)"},null,111.8345607916217,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9003922117908063},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8957446426534266},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8913294519729158},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.887135020826431},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8831503112372703},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8793648371275675},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8757686367233495},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8723522463393434},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8691066754745367},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8660233831529709},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.863094255447483},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8603115841272699},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.857668046373067},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8551566855065742},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8527708926834063},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8505043895013968},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8483512114784881},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.846305692356724},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8443624491910486},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8425163681836576},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.840762591226635},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8390965031174642},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8375137194137516},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8360100748952251},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8345816126026246},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8332245734246539},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8319353862055818},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8307106583474635},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4706590401549438},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1001020947083945E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9950969899729748E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8953421404743261E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8005750334506097E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7105462817780793E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6250189676891756E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5437680193047171E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4665796183394813E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.393250637422507E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3235881055513821E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.257408700273813E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1945382652601219E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.134811351997116E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0780707843972601E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0241672451773973E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.7295888291852733E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2431093877260086E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7809539183397074E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3419062224227257E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9248109113015889E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5285703657365088E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1521418474496876E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7945347550772027E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4548080173233418E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1320676164571732E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8254642356343166E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5341910238526013E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2574814726599733E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.994607399026978E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.744877029075628E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5076331776218448E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$80:$80, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$80:$80, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$80:$80, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2822515187407543E-3}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"Distribution lines and cables"},null,2617.755579898374,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":86.40181679561374},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":85.379088846278393},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":84.398362044759679},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":83.45791149792349},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":82.55608315013599},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":81.691290874126224},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":80.862013681320136},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":80.066793046740173},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":79.304230343765127},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":78.572984384238765},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":77.871769059600524},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":77.199351078889961},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":76.554547799645945},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":75.936225147886248},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":75.343295623508936},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":74.774716387607043},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":74.229487428333556},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":73.7066498020898},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":73.205283946944363},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":72.724508065316158},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":72.263476573077227},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":71.821378612347075},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":71.397436625363525},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":70.990904986921421},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":70.60106869297384},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":70.227242103089807},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":69.868767734556272},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":69.525015106003565},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":69.195379628520811},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":68.879281542310409},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":68.576164897012163},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":68.285496573902748},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":49.917022140003994},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2410897608857336},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9847821731696875},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7390005644152868},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5033126562257468},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2773039229105212},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0605768624213816},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8527502972295391},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6534587039141577},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4623515702831869},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2790927788957873},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.10336001590212},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9348442041607594},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7732489596367031},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6182900701239018},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.469694995375487},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3272023877625303},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.190561632618278},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0595324074594155},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9338842593091319},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8133961993785728},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6978563143938263},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5870613938848397},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.412208471655532},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.384863536845875},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.688469979106365},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.507997812674118},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.414343746929148},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$118:$118, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$118:$118, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$118:$118, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Substations"},null,2839.9205923368982,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":125.70061722701881},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":124.54475514335198},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":123.44592915431988},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":122.40134514622122},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":121.40834431445712},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":120.46439673313591},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":119.56709522066252},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":118.71414948846032},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":117.90338056046568},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":117.13271545151737},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":116.40018209323058},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":115.7039044963981},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":115.04209813940153},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":114.41306557254194},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":113.81519222861043},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":113.24694243041954},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":112.70685558640032},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":112.19354256574276},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":111.70568224491639},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":111.24201821775297},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":110.8013556616084},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":110.38255835244078},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":109.98454582195129},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.368843210979467},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8621067306212868},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.520483442963692},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1958283740506968},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8873017204326077},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5941050128631771},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3154790995802523},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6246931329044889},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8315539880738738},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5899762886701803},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3604774742366716},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1424536005248385},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.935330920498596},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7385643744736674},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5516361557499843},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3740543479624847},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2053516305643606},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0450840490361419},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.892829846584335},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.748188354255118},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.34622037424881},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4883655013743358},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.2424325483417871},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.823838669762814},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.314721637119476},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$156:$156, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$156:$156, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$156:$156, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"Transformers"},null,514.43598052143091,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.806141136644396},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.532553724129595},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.271994283639319},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.02384243555333},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.787507342138113},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.562426300790275},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.34806340426854},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.143908264724018},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.949474798491146},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.764300068745559},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.587943183273559},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.419984244728806},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.260023350876654},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.107679642446037},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.962590396321637},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.824410161917452},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.692809938675364},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.567476392730523},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.44811111087829},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.334429890066644},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.226162060722217},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.569261020363928},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9640422556812145},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.870516433982109},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.781444222840104},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6966135455620035},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6158224243447652},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5388784993759665},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4655985708342543},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3958081626992898},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3293411073326569},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2660391498406254},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2057515712767861},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1483348297874152},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0936522188451576},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0415735417572929},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.99197480167361207},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94473790635582122},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89975038700554399},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.85690513048147054},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.816100124268067},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7772382135886351},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.233382714152333},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2889007780235993},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.543980935402733},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5365504897127464},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9419493544812951},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$194:$194, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$194:$194, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$194:$194, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Low Voltage Lines and Cables"},null,2241.7515200131384,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":82.267772329986826},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":80.782196004122227},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":79.361492006897976},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":78.002827485535065},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":76.703493292615946},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":75.460898584103774},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":74.272565653255896},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":73.136124990130611},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":72.049310556836147},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":71.009955269100388},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":70.015986675152206},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":69.065422823297851},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":68.156368309952398},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":67.287010500246495},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":66.455615913671863},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":65.660526767558977},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":64.900157671494725},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":64.172992466088274},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":63.477581199782549},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":62.812537237682314},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":62.176534496634488},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":61.568304801047276},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":60.986635354175661},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":60.430366319831187},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":59.898388509693895},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":59.389641171614997},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":58.903109874500245},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":58.437824485556447},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.992857235867831},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.567320870445101},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.170497347231557},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5231093366387221},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.150921155999475},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7949857343401092},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4545933441942527},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1290652505613163},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8177523575237036},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.520033913963716},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2353162757993621},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9630317222710056},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7026373239185606},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4536138599919859},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.21546478313644},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9877152292876872},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7699110708035075},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5616180109430937},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3624207178888099},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1719219965836203},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9897419967328056},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.654058621627415},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.448517420725585},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.159272937388138},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.110513041300351},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.002987707406874},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$232:$232, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$232:$232, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$232:$232, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Customer Metering and Load Control"},null,10.924997093204517,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4228323358120201},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4228323353993777},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4228323350197472},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4228323346704865},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2336677098083639},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3995618156632083E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1275968704101519E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8773891207773392E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6471979911151524E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4354221518259401E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2405883796798648E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0613413093054761E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8964340045610378E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7447192841961547E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6051417414604622E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4767304021436256E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3585919699721352E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2499046123743645E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1499122433844153E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0579192639136622E-9},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.7328572280056929E-10},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1192785812206553E-8},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$270:$270, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$270:$270, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$270:$270, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Customer Metering (digital)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$308:$308, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$308:$308, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$308:$308, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"Communications (digital) - dx"},null,98.321246066953236,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.583565508807578},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.075967050157978},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.764453237272814},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.9794520541429748},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1835616433143805},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7468493146515041},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.794745752116528},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8716144943101387},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3509411861653069},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8919715432609872},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0781242827530555},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$346:$346, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$346:$346, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$346:$346, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Total Communications"},null,2.6635061621621769E-2,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6635061621621769E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$384:$384, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$384:$384, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$384:$384, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"System IT (dx)"},null,56.735538458328151,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.672060128974337},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.715190561274614},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8137965051654854},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8967320228755504},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5199050932677469},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3879507324981817},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7300938908168724},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9998095234553617},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$422:$422, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$422:$422, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$422:$422, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Ancillary substation equipment (dx)"},null,84.724957719635754,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.294135125171481},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.554087220407929},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.921215907726497},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.379215939503764},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.914433592665171},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5153999836099477},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3336373423632688},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8645169278939604},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6105104824766352},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4894191488991202},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1797848065223986},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8285790663912964},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3904988922430299},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4293432392111962},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6639349126661425},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35624513188392593},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$460:$460, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$460:$460, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$460:$460, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Land and Easements"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$498:$498, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$498:$498, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$498:$498, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"Furniture, fittings, plant and equipment"},null,12.577440621470153,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9664637850705651},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1779113028039605},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0251067044520052},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.83169034512143836},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67476763849475185},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54745298972215706},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4441599727934481},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36035620434185411},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29236446767357976},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23720136056535718},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1924463868737803},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15613574784099157},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12667617277665352},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10277500810181331},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11916926263969399},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6843920148921125E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6994126984545797E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10260329443294208},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6321930631694421E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"Land (non-system)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$574:$574, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$574:$574, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$574:$574, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Other non system assets"},null,0.95212038407755228,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30491000831349463},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29164914016810839},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16166050583915617},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6933472334627258E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.989852522326969E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4203568037884982E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.959336460209737E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5861295154078824E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2840096077111425E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0394363490994965E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4144847308054438E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8117257344615482E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5142541659926811E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4639200391369356E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6136495554918093E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9253353544457491E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3681286202656099E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9170565021197758E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.55190288266839E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2563023335886991E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0170066510003743E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.2329109842887993E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6647374634718859E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3952636609058029E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3675943921618143E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5356716507976507E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8622103839789914E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9687567865211697E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0483496895092025E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.147287655880209E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$612:$612, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$612:$612, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$612:$612, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":"IT systems"},null,34.837230264975936,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.418615132487965},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7913821740564835},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3589190187469917},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1718422073422468},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2757865380461233},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82068519429612508},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$650:$650, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$650:$650, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$650:$650, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"Motor vehicles"},null,136.00537255454947,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.267967395103085},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.446133341434386},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.706482693132553},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.040797109660906},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.441680084536426},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.426680799107363},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3675631131574768},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8404413493514786},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6337818732555487},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6864764786793254},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1807871784602284},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.966581138670712},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$688:$688, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$688:$688, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$688:$688, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":"Land (non-system) depreciation"},null,-210.86706165000001,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-84.34682466000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-50.608094796000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-30.364856877599994},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-18.218914126559991},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-10.931348475936},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-16.397022713903993},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$726:$726, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$726:$726, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$726:$726, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":"Enterprise resource platform"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$764:$764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$764:$764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$764:$764, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":"Distribution Leases (Network)"},null,0.271173,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4874546719662182E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9354171121495573E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7546839712278339E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8564255874322979E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1730636184194716E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6531869447168827E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2576838758959786E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5679967516294293E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2789803219806114E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3146865108307546E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$802:$802, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$802:$802, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$802:$802, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":"Distribution Leases (Non-network)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":"Composite poles"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$878:$878, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$878:$878, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$878:$878, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$916:$916, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$916:$916, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$916:$916, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$954:$954, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$954:$954, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$954:$954, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$992:$992, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$992:$992, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$992:$992, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1030:$1030, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1030:$1030, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1030:$1030, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1106:$1106, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1106:$1106, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1106:$1106, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1144:$1144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1144:$1144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1144:$1144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1182:$1182, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1182:$1182, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1182:$1182, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":0},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1220:$1220, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1220:$1220, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1220:$1220, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1258:$1258, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1258:$1258, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1258:$1258, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1296:$1296, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1296:$1296, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1296:$1296, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1334:$1334, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1334:$1334, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1334:$1334, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1372:$1372, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1372:$1372, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1372:$1372, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1410:$1410, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1410:$1410, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1410:$1410, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1448:$1448, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1448:$1448, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1448:$1448, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1486:$1486, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1486:$1486, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1486:$1486, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1524:$1524, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1524:$1524, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1524:$1524, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1562:$1562, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1562:$1562, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1562:$1562, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1600:$1600, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1600:$1600, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1600:$1600, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1638:$1638, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1638:$1638, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1638:$1638, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1714:$1714, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1714:$1714, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1714:$1714, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1752:$1752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1752:$1752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1752:$1752, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":"Buildings (system)"},null,87.172231057749997,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977500002},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3049707977499989},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8239161854999866},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4016661867499831},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.76725294574998992},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20044702074999243},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1790:$1790, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1790:$1790, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1790:$1790, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":"Buildings (non-system)"},null,422.29138496247725,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.93788830338319},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7995608672476977},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8292886205000141},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3134143812500017},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2253465032499991},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9899724112500028},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8971979612500007},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1828:$1828, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1828:$1828, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1828:$1828, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"In-house software"},null,149.57008588452408,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":45.983143782504818},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":37.585881606504813},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":32.260211122504813},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.584527686504821},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1563216865048176},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1866:$1866, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1866:$1866, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1866:$1866, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,17.686951362350133,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52910345712098339},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22653727735767504},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1904:$1904, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1904:$1904, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1904:$1904, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2017-18"},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":"2018-19"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2019-20"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":356.15956125933491},398.10269058506924,428.47909770153854,445.13390391291057,479.37205163516188,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Sub-transmission lines and cables"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":40.236017913051654},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":44.042169860420081},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":46.426261724951928},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":47.824023980871921},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":49.943651910278959},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!42:42, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Cable tunnel (dx)"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.8074408290432156},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.8197541935432158},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.8510134248182157},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.8863258930294653},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.9052843898301535},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!80:80, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Distribution lines and cables"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":61.498391229297987},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":67.724943853117281},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":72.263816279654492},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":76.417860398736366},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":81.225467371097039},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!118:118, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"Substations"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":104.57763015703487},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":108.07266909053487},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":112.88322469785989},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":116.68125273281863},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":123.83993211861674},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!156:156, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"Transformers"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":18.060805473833678},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":19.241566270024155},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.114061104967465},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.867333124437284},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":22.23393952202759},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!194:194, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Low Voltage Lines and Cables"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":48.248074467687204},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":53.036900603931748},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":58.293521949947262},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":66.407362622337658},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":75.545123707287431},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!232:232, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Customer Metering and Load Control"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.422832330653991},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4228323378539911},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.422832337277991},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4228323367480709},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4228323362605444},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!270:270, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Customer Metering (digital)"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.6451333333333329E-5},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!308:308, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Communications (digital) - dx"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0455732155595774},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.1614824855595778},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.940621069559578},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":15.220167198759578},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":18.801247002119577},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!346:346, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Total Communications"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6587654054054354E-2},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6587654054054354E-2},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6587654054054354E-2},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6587654054054354E-2},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6587654054054354E-2},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!384:384, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"System IT (dx)"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3570189788499869},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.6871215331357012},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.9356937119112114},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.214131773893719},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.149259261024079},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!422:422, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"Ancillary substation equipment (dx)"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.0129156361757818},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.5908849188424483},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.383795182486894},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.924242782978745},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.238205163405016},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!460:460, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Land and Easements"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!498:498, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Furniture, fittings, plant and equipment"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.4091221231962101},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7678584099886629},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0605067596504645},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.3823716829609829},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9645251622506485},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":"Land (non-system)"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-1.3058403502516023},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-1.3058403502516023},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-1.3058403502516023},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-1.3058403502516023},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-1.3058403502516018},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!574:574, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Other non system assets"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23529045055021697},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23529045055021697},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24397584483593127},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.31291028782912855},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32129108072838347},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!612:612, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"IT systems"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":40.800344700844548},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":43.426732150844551},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":43.563219690844548},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.690923939966371},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.5753040474999995},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!650:650, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"Motor vehicles"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.0496268584160831},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.079842955416083},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.467924090716082},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.708064556486084},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.944101586679084},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!688:688, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"Land (non-system) depreciation"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!726:726, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":"Enterprise resource platform"},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!764:764, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":"Distribution Leases (Network)"},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!802:802, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":"Distribution Leases (Non-network)"},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":"Composite poles"},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!878:878, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":0},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!916:916, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":0},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!954:954, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":0},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!992:992, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":0},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1030:1030, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":0},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":0},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1106:1106, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":0},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1144:1144, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":0},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1182:1182, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":0},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1220:1220, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":0},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1258:1258, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":0},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1296:1296, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":0},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1334:1334, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":0},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1372:1372, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":0},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1410:1410, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":0},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1448:1448, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1486:1486, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1524:1524, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1562:1562, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1600:1600, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1638:1638, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1714:1714, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1752:1752, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":"Buildings (system)"},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.48105461225000001},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.90330461100000004},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5377178520000001},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1045237770000003},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1790:1790, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":"Buildings (non-system)"},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.108599682883188},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.624473922133188},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.712541800133188},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.947915892133189},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.040690342133189},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1828:1828, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":"In-house software"},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.3972621760000017},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.722932660000001},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.398616096000001},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":36.826822096000001},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1866:1866, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52910345712098339},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52910345712098339},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52910345712098339},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52910345712098339},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.52910345712098339},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1904:1904, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]